White Horse Berhad (KLSE:WTHORSE)
Malaysia · Delayed Price · Currency is MYR 0.5100
+0.0450 (9.68%)
At close: Aug 21, 2026
White Horse Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 356.12 | 380.54 | 438.48 | 421.69 | 413.62 | 399.79 | |
Revenue Growth | -13.21% | -13.21% | 3.98% | 1.95% | 3.46% | -2.50% |
Cost of Revenue | 291.31 | 315.37 | 360.69 | 362.58 | 334.67 | 348.02 |
Gross Profit | 64.81 | 65.17 | 77.8 | 59.12 | 78.95 | 51.77 |
Selling, General & Admin | 77.64 | 77.13 | 85.9 | 80.94 | 88.99 | 97.57 |
Other Operating Expenses | 0.28 | -0.02 | 0.03 | - | - | - |
Operating Expenses | 76.58 | 75.78 | 88.16 | 80.62 | 87.48 | 100.4 |
Operating Income | -11.77 | -10.61 | -10.37 | -21.5 | -8.53 | -48.63 |
Interest Expense | -3.83 | -4.35 | -5.21 | -4.71 | -3.22 | -11.65 |
Interest & Investment Income | - | - | - | - | - | 2.19 |
Other Non Operating Income (Expenses) | 9.18 | 9.18 | 7.25 | 9.83 | 18.75 | 83.63 |
EBT Excluding Unusual Items | -6.42 | -5.79 | -8.32 | -16.39 | 7 | 25.54 |
Pretax Income | -6.42 | -5.79 | -8.32 | -16.39 | 7 | 25.54 |
Income Tax Expense | 1.59 | 1.54 | 2.54 | 0.19 | 6.21 | 8.8 |
Net Income | -8.02 | -7.33 | -10.86 | -16.58 | 0.79 | 16.74 |
Net Income to Common | -8.02 | -7.33 | -10.86 | -16.58 | 0.79 | 16.74 |
Net Income Growth | - | - | - | - | -95.27% | - |
Shares Outstanding (Basic) | 220 | 221 | 221 | 221 | 221 | 226 |
Shares Outstanding (Diluted) | 220 | 221 | 221 | 221 | 221 | 226 |
Shares Change | -0.08% | - | - | - | -2.26% | -0.93% |
EPS (Basic) | -0.04 | -0.03 | -0.05 | -0.08 | 0.00 | 0.07 |
EPS (Diluted) | -0.04 | -0.03 | -0.05 | -0.08 | 0.00 | 0.07 |
EPS Growth | - | - | - | - | -95.16% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 11.52 | 20.04 | 12.7 | 28.04 | -44.82 | 10.56 |
Free Cash Flow Per Share | 0.05 | 0.09 | 0.06 | 0.13 | -0.20 | 0.05 |
Dividend Per Share | - | - | - | - | - | 0.030 |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 18.20% | 17.13% | 17.74% | 14.02% | 19.09% | 12.95% |
Operating Margin | -3.31% | -2.79% | -2.36% | -5.10% | -2.06% | -12.16% |
Profit Margin | -2.25% | -1.93% | -2.48% | -3.93% | 0.19% | 4.19% |
Free Cash Flow Margin | 3.23% | 5.27% | 2.90% | 6.65% | -10.84% | 2.64% |
EBITDA | -0.91 | 0.81 | 1.61 | -7.83 | 15.44 | -22.34 |
EBITDA Margin | -0.26% | 0.21% | 0.37% | -1.86% | 3.73% | -5.59% |
D&A For EBITDA | 10.86 | 11.42 | 11.98 | 13.67 | 23.97 | 26.29 |
EBIT | -11.77 | -10.61 | -10.37 | -21.5 | -8.53 | -48.63 |
EBIT Margin | -3.31% | -2.79% | -2.36% | -5.10% | -2.06% | -12.16% |
Effective Tax Rate | - | - | - | - | 88.68% | 34.46% |