Frontken Corporation Berhad (KLSE:FRONTKN)

KLSE:FRONTKN Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	600.32	569.2	500.15	517.18	450.22	368.32
Revenue Growth (YoY)	8.91%	13.81%	-3.29%	14.87%	22.24%	8.36%
Cost of Revenue	323.24	308.14	268.27	267.59	236.38	202.95
Gross Profit	277.08	261.06	231.88	249.59	213.84	165.37
Selling, General & Admin	66.99	66.99	61.54	69.16	57.59	50.43
Other Operating Expenses	13.17	13.66	12	12.2	11.76	10.84
Operating Expenses	80.64	80.65	73.05	82.12	69.21	61.48
Operating Income	196.44	180.41	158.83	167.47	144.63	103.89
Interest Expense	-0.73	-0.79	-1.05	-0.83	-0.61	-0.67
Interest & Investment Income	-	-	-	1.25	0.84	1.25
Other Non Operating Income (Expenses)	18.81	18.81	9.29	6.9	5.01	9.78
EBT Excluding Unusual Items	214.52	198.43	167.07	174.79	149.87	114.25
Pretax Income	214.52	198.43	167.07	174.79	149.87	114.25
Income Tax Expense	51.43	47.35	42.73	39.62	35.64	25.93
Earnings From Continuing Operations	163.09	151.08	124.34	135.17	114.22	88.32
Minority Interest in Earnings	-14.61	-14.28	-12.39	-11.88	-9.72	-6.35
Net Income	148.49	136.81	111.95	123.29	104.5	81.97
Net Income to Common	148.49	136.81	111.95	123.29	104.5	81.97
Net Income Growth	15.63%	22.20%	-9.20%	17.98%	27.49%	18.50%
Shares Outstanding (Basic)	1,585	1,577	1,573	1,572	1,571	1,572
Shares Outstanding (Diluted)	1,607	1,591	1,573	1,572	1,571	1,572
Shares Change (YoY)	2.04%	1.17%	0.06%	0.03%	-0.04%	0.01%
EPS (Basic)	0.09	0.09	0.07	0.08	0.07	0.05
EPS (Diluted)	0.09	0.09	0.07	0.08	0.07	0.05
EPS Growth	13.35%	20.83%	-9.22%	17.89%	27.64%	18.41%
Free Cash Flow	119.14	141.82	128.85	90.2	55.94	111.99
Free Cash Flow Per Share	0.07	0.09	0.08	0.06	0.04	0.07
Dividend Per Share	0.040	0.037	0.022	0.042	0.040	0.027
Dividend Growth	2.56%	68.18%	-47.62%	5.00%	49.81%	59.88%
Gross Margin	46.16%	45.87%	46.36%	48.26%	47.50%	44.90%
Operating Margin	32.72%	31.70%	31.76%	32.38%	32.13%	28.21%
Profit Margin	24.73%	24.04%	22.38%	23.84%	23.21%	22.25%
Free Cash Flow Margin	19.85%	24.92%	25.76%	17.44%	12.43%	30.41%
EBITDA	214.32	197.7	175.42	181.81	159.21	119.17
EBITDA Margin	35.70%	34.73%	35.07%	35.15%	35.36%	32.36%
D&A For EBITDA	17.88	17.28	16.6	14.33	14.57	15.27
EBIT	196.44	180.41	158.83	167.47	144.63	103.89
EBIT Margin	32.72%	31.70%	31.76%	32.38%	32.13%	28.21%
Effective Tax Rate	23.97%	23.86%	25.57%	22.67%	23.78%	22.70%

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