KLSE:FRONTKN Income Statement

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

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	665.01	607.76	569.2	500.15	517.18	450.22
Revenue Growth (YoY)	18.49%	6.77%	13.81%	-3.29%	14.87%	22.24%
Cost of Revenue	353.69	306.5	308.14	268.27	267.59	236.38
Gross Profit	311.32	301.26	261.06	231.88	249.59	213.84
Selling, General & Admin	81.38	81.38	66.99	61.54	69.16	57.59
Other Operating Expenses	12.14	14.78	13.66	12	12.2	11.76
Operating Expenses	93.53	96.11	80.65	73.05	82.12	69.21
Operating Income	217.79	205.15	180.41	158.83	167.47	144.63
Interest Expense	-0.81	-0.75	-0.79	-1.05	-0.83	-0.61
Interest & Investment Income	11.35	11.35	7.42	-	1.25	0.84
Currency Exchange Gain (Loss)	0.33	0.33	5.06	-	-	-
Other Non Operating Income (Expenses)	2.69	2.69	2.23	9.29	6.9	5.01
EBT Excluding Unusual Items	231.35	218.76	194.33	167.07	174.79	149.87
Gain (Loss) on Sale of Investments	2.94	2.94	1.88	-	-	-
Gain (Loss) on Sale of Assets	0.03	0.03	-	-	-	-
Pretax Income	236.32	223.74	198.43	167.07	174.79	149.87
Income Tax Expense	54.92	55.23	47.35	42.73	39.62	35.64
Earnings From Continuing Operations	181.4	168.51	151.08	124.34	135.17	114.22
Minority Interest in Earnings	-15.89	-14.28	-14.28	-12.39	-11.88	-9.72
Net Income	165.51	154.23	136.81	111.95	123.29	104.5
Net Income to Common	165.51	154.23	136.81	111.95	123.29	104.5
Net Income Growth	20.09%	12.73%	22.20%	-9.20%	17.98%	27.49%
Shares Outstanding (Basic)	1,615	1,598	1,577	1,573	1,572	1,571
Shares Outstanding (Diluted)	1,631	1,615	1,591	1,573	1,572	1,571
Shares Change (YoY)	2.22%	1.47%	1.17%	0.06%	0.03%	-0.04%
EPS (Basic)	0.10	0.10	0.09	0.07	0.08	0.07
EPS (Diluted)	0.10	0.10	0.09	0.07	0.08	0.07
EPS Growth	17.53%	11.05%	20.83%	-9.22%	17.89%	27.64%
Free Cash Flow	143.62	160.17	141.82	128.85	90.2	55.94
Free Cash Flow Per Share	0.09	0.10	0.09	0.08	0.06	0.04
Dividend Per Share	0.020	0.020	0.037	0.022	0.042	0.040
Dividend Growth	-45.95%	-45.95%	68.18%	-47.62%	5.00%	49.81%
Gross Margin	46.81%	49.57%	45.87%	46.36%	48.26%	47.50%
Operating Margin	32.75%	33.76%	31.70%	31.76%	32.38%	32.13%
Profit Margin	24.89%	25.38%	24.04%	22.38%	23.84%	23.21%
Free Cash Flow Margin	21.60%	26.36%	24.92%	25.76%	17.44%	12.43%
EBITDA	236	223.33	197.7	175.42	181.81	159.21
EBITDA Margin	35.49%	36.75%	34.73%	35.07%	35.15%	35.36%
D&A For EBITDA	18.2	18.18	17.28	16.6	14.33	14.57
EBIT	217.79	205.15	180.41	158.83	167.47	144.63
EBIT Margin	32.75%	33.76%	31.70%	31.76%	32.38%	32.13%
Effective Tax Rate	23.24%	24.68%	23.86%	25.57%	22.67%	23.78%

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