KJTS Group Berhad 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	212.39	137.75	119.9	94.44	85.28
Revenue Growth (YoY)	54.19%	14.88%	26.97%	10.73%	15.63%
Cost of Revenue	159.27	99.99	92.29	71.71	65.31
Gross Profit	53.12	37.75	27.62	22.73	19.98
Selling, General & Admin	30.78	30.08	19.57	14.83	14.04
Other Operating Expenses	-	-3.09	-1.32	-1.04	0.12
Operating Expenses	30.82	27	18.28	13.75	14.16
Operating Income	22.3	10.75	9.33	8.98	5.82
Interest Expense	-1.59	-0.39	-0.3	-0.25	-0.17
Interest & Investment Income	-	-	-	-	0.1
Earnings From Equity Investments	0.02	0.02	-0.03	-0.01	0.24
Other Non Operating Income (Expenses)	4.04	-	-	-	-
EBT Excluding Unusual Items	24.76	10.38	9	8.72	5.98
Other Unusual Items	-	-0.11	-	-	1.54
Pretax Income	24.76	10.27	9	8.72	7.52
Income Tax Expense	6.44	2.02	1.67	1.56	1.54
Earnings From Continuing Operations	18.33	8.25	7.33	7.16	5.98
Minority Interest in Earnings	-0.12	-0.15	0.8	-0.29	-0.07
Net Income	18.2	8.1	8.12	6.87	5.91
Net Income to Common	18.2	8.1	8.12	6.87	5.91
Net Income Growth	124.75%	-0.29%	18.31%	16.18%	9.60%
Shares Outstanding (Basic)	689	673	470	470	1
Shares Outstanding (Diluted)	701	673	470	470	1
Shares Change (YoY)	4.10%	43.22%	-	62563.03%	-
EPS (Basic)	0.03	0.01	0.02	0.01	7.88
EPS (Diluted)	0.03	0.01	0.02	0.01	7.88
EPS Growth	116.68%	-30.58%	18.38%	-99.81%	9.60%
Free Cash Flow	-4.5	-1.81	-0.23	-0.51	0.17
Free Cash Flow Per Share	-0.01	-0.00	-	-0.00	0.22
Dividend Per Share	0.004	0.003	0.002	-	-
Dividend Growth	39.52%	23.30%	-	-	-
Gross Margin	25.01%	27.41%	23.03%	24.07%	23.42%
Operating Margin	10.50%	7.81%	7.79%	9.51%	6.82%
Profit Margin	8.57%	5.88%	6.78%	7.27%	6.93%
Free Cash Flow Margin	-2.12%	-1.32%	-0.19%	-0.54%	0.20%
EBITDA	23.35	11.45	9.96	9.63	6.35
EBITDA Margin	11.00%	8.31%	8.31%	10.19%	7.45%
D&A For EBITDA	1.06	0.69	0.63	0.65	0.53
EBIT	22.3	10.75	9.33	8.98	5.82
EBIT Margin	10.50%	7.81%	7.79%	9.51%	6.82%
Effective Tax Rate	26.00%	19.70%	18.59%	17.95%	20.48%

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