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	289.66	235.78	199.79	193.37	300.6
Revenue Growth (YoY)	22.85%	18.02%	3.32%	-35.67%	41.74%
Cost of Revenue	198.6	163.82	161.27	140.92	192.9
Gross Profit	91.06	71.96	38.52	52.45	107.7
Selling, General & Admin	30.96	33.96	20.83	32.51	32.24
Other Operating Expenses	-86.24	-0.06	-0.43	-0.62	-0.72
Operating Expenses	-55.29	33.9	20.41	31.89	31.52
Operating Income	146.35	38.06	18.11	20.56	76.18
Interest Expense	-13.77	-10.29	-20.7	-16.53	-37.2
Interest & Investment Income	-	0.92	1.37	0.5	0.34
Earnings From Equity Investments	-0.26	-	-	-	-
EBT Excluding Unusual Items	132.32	28.69	-1.22	4.53	39.31
Gain (Loss) on Sale of Assets	-	0	0.65	1.6	0.05
Asset Writedown	-20.23	-1.63	12.16	-9.26	0.21
Other Unusual Items	-2.6	2.43	-	-	-
Pretax Income	109.5	32.62	12.79	-2.62	43.08
Income Tax Expense	8.45	6.43	6.17	16.6	13.97
Earnings From Continuing Operations	101.05	26.2	6.61	-19.22	29.11
Earnings From Discontinued Operations	-	-	0.1	191.72	-
Net Income to Company	101.05	26.2	6.72	172.5	29.11
Minority Interest in Earnings	-0.67	17.85	-1.86	-3.58	-6.42
Net Income	100.38	44.05	4.86	168.92	22.7
Net Income to Common	100.38	44.05	4.86	168.92	22.7
Net Income Growth	127.90%	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)	0.10	0.07	0.01	0.31	0.04
EPS Growth	43.96%	703.70%	-97.13%	643.51%	-28.14%
Free Cash Flow	-63.53	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	31.44%	30.52%	19.28%	27.12%	35.83%
Operating Margin	50.52%	16.14%	9.06%	10.63%	25.34%
Profit Margin	34.66%	18.68%	2.43%	87.36%	7.55%
Free Cash Flow Margin	-21.93%	2.70%	29.05%	59.20%	-33.34%
EBITDA	223.63	96.95	72.71	79.83	136.72
EBITDA Margin	77.20%	41.12%	36.39%	41.28%	45.48%
D&A For EBITDA	77.28	58.89	54.6	59.27	60.54
EBIT	146.35	38.06	18.11	20.56	76.18
EBIT Margin	50.52%	16.14%	9.06%	10.63%	25.34%
Effective Tax Rate	7.71%	19.70%	48.28%	-	32.42%

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