KLSE:LFG 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	286.54	235.78	199.79	193.37	300.6
Revenue Growth (YoY)	21.53%	18.02%	3.32%	-35.67%	41.74%
Cost of Revenue	221.3	163.82	161.27	140.92	192.9
Gross Profit	65.24	71.96	38.52	52.45	107.7
Selling, General & Admin	42.45	33.03	20.83	32.51	32.24
Other Operating Expenses	-2.08	-0.06	-0.43	-0.62	-0.72
Operating Expenses	33.71	33.9	20.41	31.89	31.52
Operating Income	31.53	38.06	18.11	20.56	76.18
Interest Expense	-14.06	-10.29	-20.7	-16.53	-37.2
Interest & Investment Income	2.38	0.92	1.37	0.5	0.34
Earnings From Equity Investments	-0.26	-	-	-	-
Other Non Operating Income (Expenses)	-0.1	-	-	-	-
EBT Excluding Unusual Items	19.5	28.7	-1.22	4.53	39.31
Gain (Loss) on Sale of Assets	58.47	0	0.65	1.6	0.05
Asset Writedown	-19.89	-1.63	12.16	-9.26	0.21
Other Unusual Items	-	2.43	-	-	-
Pretax Income	98.92	32.62	12.79	-2.62	43.08
Income Tax Expense	8.06	6.43	6.17	16.6	13.97
Earnings From Continuing Operations	90.86	26.2	6.61	-19.22	29.11
Earnings From Discontinued Operations	-	-	0.1	191.72	-
Net Income to Company	90.86	26.2	6.72	172.5	29.11
Minority Interest in Earnings	11.82	17.85	-1.86	-3.58	-6.42
Net Income	102.67	44.05	4.86	168.92	22.7
Net Income to Common	102.67	44.05	4.86	168.92	22.7
Net Income Growth	133.10%	807.03%	-97.13%	644.25%	-18.27%
Shares Outstanding (Basic)	933	596	541	541	539
Shares Outstanding (Diluted)	967	611	541	541	539
Shares Change (YoY)	58.20%	12.90%	0.07%	0.28%	13.41%
EPS (Basic)	0.11	0.07	0.01	0.31	0.04
EPS (Diluted)	0.11	0.07	0.01	0.31	0.04
EPS Growth	47.30%	703.69%	-97.13%	643.51%	-28.14%
Free Cash Flow	-70.29	6.36	58.05	114.47	-100.21
Free Cash Flow Per Share	-0.07	0.01	0.11	0.21	-0.19
Dividend Per Share	0.040	-	0.050	-	-
Gross Margin	22.77%	30.52%	19.28%	27.12%	35.83%
Operating Margin	11.00%	16.14%	9.06%	10.63%	25.34%
Profit Margin	35.83%	18.68%	2.43%	87.36%	7.55%
Free Cash Flow Margin	-24.53%	2.70%	29.05%	59.20%	-33.34%
EBITDA	109.05	96.96	72.71	79.83	136.72
EBITDA Margin	38.06%	41.12%	36.39%	41.28%	45.48%
D&A For EBITDA	77.52	58.89	54.6	59.27	60.54
EBIT	31.53	38.06	18.11	20.56	76.18
EBIT Margin	11.00%	16.14%	9.06%	10.63%	25.34%
Effective Tax Rate	8.15%	19.70%	48.28%	-	32.42%

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