KLSE:LIENHOE Income Statement

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

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Revenue	26.81	28.93	26.34	20.63	9.28	11.36	Upgrade
Revenue Growth (YoY)	-7.02%	9.81%	27.71%	122.32%	-18.29%	-54.39%	Upgrade
Cost of Revenue	11.6	13.18	13.68	10.38	4.25	6.18	Upgrade
Gross Profit	15.21	15.75	12.67	10.25	5.03	5.18	Upgrade
Selling, General & Admin	20.03	22.09	25.5	32.41	32.74	28.32	Upgrade
Other Operating Expenses	-0.12	-0.05	-0.21	10.41	61.15	4.32	Upgrade
Operating Expenses	19.9	22.04	25.29	42.83	93.88	32.64	Upgrade
Operating Income	-4.7	-6.29	-12.63	-32.58	-88.85	-27.46	Upgrade
Interest Expense	-2.34	-2.59	-2.86	-2.61	-3.48	-3.6	Upgrade
EBT Excluding Unusual Items	-7.03	-8.88	-15.49	-35.18	-92.34	-31.06	Upgrade
Impairment of Goodwill	-	-	-	-	-8.93	-	Upgrade
Gain (Loss) on Sale of Investments	-	-	-	-	-1	-	Upgrade
Pretax Income	-7.03	-8.88	-15.49	-35.18	-102.26	-31.06	Upgrade
Income Tax Expense	1.08	-0.31	-0.31	-1.11	-17.07	-1.08	Upgrade
Earnings From Continuing Operations	-8.12	-8.56	-15.17	-34.07	-85.19	-29.99	Upgrade
Net Income	-8.12	-8.56	-15.17	-34.07	-85.19	-29.99	Upgrade
Net Income to Common	-8.12	-8.56	-15.17	-34.07	-85.19	-29.99	Upgrade
Shares Outstanding (Basic)	332	332	332	332	332	332	Upgrade
Shares Outstanding (Diluted)	332	332	332	332	332	332	Upgrade
Shares Change (YoY)	-	-	-	-	-	-0.20%	Upgrade
EPS (Basic)	-0.02	-0.03	-0.05	-0.10	-0.26	-0.09	Upgrade
EPS (Diluted)	-0.02	-0.03	-0.05	-0.10	-0.26	-0.09	Upgrade
Free Cash Flow	6.26	1.96	1.19	0.3	-24.99	-15.94	Upgrade
Free Cash Flow Per Share	0.02	0.01	0.00	0.00	-0.07	-0.05	Upgrade
Gross Margin	56.72%	54.44%	48.09%	49.70%	54.19%	45.58%	Upgrade
Operating Margin	-17.51%	-21.75%	-47.93%	-157.93%	-957.67%	-241.83%	Upgrade
Profit Margin	-30.27%	-29.60%	-57.60%	-165.19%	-918.22%	-264.08%	Upgrade
Free Cash Flow Margin	23.36%	6.78%	4.52%	1.46%	-269.32%	-140.40%	Upgrade
EBITDA	-2.82	-3.74	-8.38	-27.87	-83.8	-21.69	Upgrade
EBITDA Margin	-10.51%	-12.94%	-31.80%	-135.12%	-	-191.02%	Upgrade
D&A For EBITDA	1.88	2.55	4.25	4.71	5.06	5.77	Upgrade
EBIT	-4.7	-6.29	-12.63	-32.58	-88.85	-27.46	Upgrade
EBIT Margin	-17.51%	-21.75%	-47.93%	-157.93%	-	-241.83%	Upgrade

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