LBS Bina Group Berhad (KLSE:LBS)

LBS Bina Group Berhad Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	1,554	1,435	1,806	1,724	1,366
Revenue Growth (YoY)	8.29%	-20.57%	4.77%	26.22%	24.57%
Cost of Revenue	1,069	948.97	1,296	1,240	920.99
Gross Profit	485.02	485.69	510.23	483.84	444.77
Selling, General & Admin	235.2	266.63	207.1	224.01	195.34
Other Operating Expenses	-	-22.75	-14.48	-19.08	-10.82
Operating Expenses	235.2	243.88	192.62	204.93	184.52
Operating Income	249.82	241.81	317.61	278.91	260.25
Interest Expense	-63.81	-64.91	-65.38	-59.52	-61.49
Interest & Investment Income	12.74	13.66	7.37	4.15	3.04
Earnings From Equity Investments	0	0.32	0.51	0.08	0.13
Other Non Operating Income (Expenses)	25.81	-	-	-	-
EBT Excluding Unusual Items	224.56	190.88	260.1	223.62	201.93
Impairment of Goodwill	-	-	-10.7	-6.69	-25.12
Pretax Income	224.56	190.88	249.4	216.93	176.81
Income Tax Expense	86.7	82.41	82.07	79.41	61.89
Earnings From Continuing Operations	137.86	108.47	167.33	137.51	114.92
Earnings From Discontinued Operations	-	157.81	-5.89	-	-
Net Income to Company	137.86	266.28	161.44	137.51	114.92
Minority Interest in Earnings	-12.65	-22.22	-20.46	-8.98	-19.3
Net Income	125.22	244.06	140.98	128.54	95.62
Preferred Dividends & Other Adjustments	-	20.81	21.43	21.4	15.05
Net Income to Common	125.22	223.25	119.55	107.14	80.57
Net Income Growth	-48.70%	73.12%	9.68%	34.43%	118.61%
Shares Outstanding (Basic)	1,774	1,545	1,543	1,559	1,562
Shares Outstanding (Diluted)	1,774	1,545	1,543	1,559	1,562
Shares Change (YoY)	14.79%	0.15%	-1.01%	-0.20%	1.62%
EPS (Basic)	0.07	0.14	0.08	0.07	0.05
EPS (Diluted)	0.07	0.14	0.08	0.07	0.05
EPS Growth	-51.14%	86.48%	12.78%	33.15%	139.99%
Free Cash Flow	45.99	-60.27	648.85	403.97	45.6
Free Cash Flow Per Share	0.03	-0.04	0.42	0.26	0.03
Dividend Per Share	-	0.021	0.027	0.025	0.018
Dividend Growth	-	-22.22%	10.20%	32.43%	27.59%
Gross Margin	31.22%	33.85%	28.25%	28.07%	32.57%
Operating Margin	16.08%	16.86%	17.59%	16.18%	19.05%
Profit Margin	8.06%	15.56%	6.62%	6.21%	5.90%
Free Cash Flow Margin	2.96%	-4.20%	35.93%	23.43%	3.34%
EBITDA	271.29	258.95	333.52	294.39	275.35
EBITDA Margin	17.46%	18.05%	18.47%	17.08%	20.16%
D&A For EBITDA	21.47	17.15	15.91	15.47	15.11
EBIT	249.82	241.81	317.61	278.91	260.25
EBIT Margin	16.08%	16.86%	17.59%	16.18%	19.05%
Effective Tax Rate	38.61%	43.17%	32.91%	36.61%	35.00%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.