KLSE:FRONTKN Income Statement

Financials in millions MYR. Fiscal year is January - December.

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	607.76	569.2	500.15	517.18	450.22
Revenue Growth (YoY)	6.77%	13.81%	-3.29%	14.87%	22.24%
Cost of Revenue	381.19	308.14	268.27	267.59	236.38
Gross Profit	226.57	261.06	231.88	249.59	213.84
Selling, General & Admin	-	66.99	61.54	69.16	57.59
Other Operating Expenses	-19.38	13.66	12	12.2	11.76
Operating Expenses	2.08	80.65	73.05	82.12	69.21
Operating Income	224.49	180.41	158.83	167.47	144.63
Interest Expense	-0.75	-0.79	-1.05	-0.83	-0.61
Interest & Investment Income	-	-	-	1.25	0.84
Other Non Operating Income (Expenses)	-	18.81	9.29	6.9	5.01
EBT Excluding Unusual Items	223.74	198.43	167.07	174.79	149.87
Pretax Income	223.74	198.43	167.07	174.79	149.87
Income Tax Expense	55.23	47.35	42.73	39.62	35.64
Earnings From Continuing Operations	168.51	151.08	124.34	135.17	114.22
Minority Interest in Earnings	-14.28	-14.28	-12.39	-11.88	-9.72
Net Income	154.23	136.81	111.95	123.29	104.5
Net Income to Common	154.23	136.81	111.95	123.29	104.5
Net Income Growth	12.73%	22.20%	-9.20%	17.98%	27.49%
Shares Outstanding (Basic)	1,598	1,577	1,573	1,572	1,571
Shares Outstanding (Diluted)	1,615	1,591	1,573	1,572	1,571
Shares Change (YoY)	1.47%	1.17%	0.06%	0.03%	-0.04%
EPS (Basic)	0.10	0.09	0.07	0.08	0.07
EPS (Diluted)	0.10	0.09	0.07	0.08	0.07
EPS Growth	11.05%	20.83%	-9.22%	17.89%	27.64%
Free Cash Flow	160.18	141.82	128.85	90.2	55.94
Free Cash Flow Per Share	0.10	0.09	0.08	0.06	0.04
Dividend Per Share	-	0.037	0.022	0.042	0.040
Dividend Growth	-	68.18%	-47.62%	5.00%	49.81%
Gross Margin	37.28%	45.87%	46.36%	48.26%	47.50%
Operating Margin	36.94%	31.70%	31.76%	32.38%	32.13%
Profit Margin	25.38%	24.04%	22.38%	23.84%	23.21%
Free Cash Flow Margin	26.36%	24.92%	25.76%	17.44%	12.43%
EBITDA	242.67	197.7	175.42	181.81	159.21
EBITDA Margin	39.93%	34.73%	35.07%	35.15%	35.36%
D&A For EBITDA	18.18	17.28	16.6	14.33	14.57
EBIT	224.49	180.41	158.83	167.47	144.63
EBIT Margin	36.94%	31.70%	31.76%	32.38%	32.13%
Effective Tax Rate	24.68%	23.86%	25.57%	22.67%	23.78%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.