Farm Fresh Berhad (KLSE:FFB)

Farm Fresh Berhad Income Statement

Financials in millions MYR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	1,046	981.18	810.41	629.69	501.92	490.5
Revenue Growth (YoY)	13.98%	21.07%	28.70%	25.46%	2.33%	61.84%
Cost of Revenue	701.86	665.95	594.37	480.04	365.58	349.61
Gross Profit	343.98	315.23	216.04	149.65	136.34	140.89
Selling, General & Admin	189.29	176.82	137.15	87.58	68	64.58
Other Operating Expenses	5.65	6.83	-5.61	-1.27	2.83	1.99
Operating Expenses	194.95	183.64	131.55	86.31	70.83	66.57
Operating Income	149.03	131.59	84.5	63.34	65.52	74.31
Interest Expense	-0.89	-1.55	-1.2	-0.35	-0.33	-0.25
Interest & Investment Income	-	0.03	0.04	0.06	0.06	0.05
Other Non Operating Income (Expenses)	-15.09	-15.09	-14.79	-11.17	-9.56	-9.56
EBT Excluding Unusual Items	133.05	114.98	68.56	51.88	55.69	64.55
Gain (Loss) on Sale of Assets	0.25	0.25	0.51	0.3	0.12	0.46
Asset Writedown	2.06	-	-	-	9.87	0.11
Other Unusual Items	-	-	-	-	-	2.46
Pretax Income	135.35	115.23	69.07	52.17	65.68	67.59
Income Tax Expense	10.49	7.92	5.78	2.24	-12.88	34.76
Earnings From Continuing Operations	124.87	107.32	63.28	49.93	78.57	32.83
Minority Interest in Earnings	-1.19	-0.92	0.25	0.15	1.32	3.4
Net Income	123.68	106.4	63.53	50.08	79.89	36.23
Net Income to Common	123.68	106.4	63.53	50.08	79.89	36.23
Net Income Growth	28.10%	67.47%	26.86%	-37.31%	120.51%	2.86%
Shares Outstanding (Basic)	1,876	1,874	1,870	1,858	1,641	1,635
Shares Outstanding (Diluted)	1,882	1,878	1,870	1,862	1,641	1,635
Shares Change (YoY)	0.43%	0.47%	0.42%	13.46%	0.37%	-5.39%
EPS (Basic)	0.07	0.06	0.03	0.03	0.05	0.02
EPS (Diluted)	0.07	0.06	0.03	0.03	0.05	0.02
EPS Growth	27.61%	66.57%	26.31%	-44.74%	119.70%	6.43%
Free Cash Flow	-35.18	25.08	5.49	-161.1	-36.19	-30.39
Free Cash Flow Per Share	-0.02	0.01	0.00	-0.09	-0.02	-0.02
Dividend Per Share	0.010	0.020	0.012	0.010	0.011	-
Dividend Growth	-54.55%	66.67%	20.00%	-6.54%	-	-
Gross Margin	32.89%	32.13%	26.66%	23.77%	27.16%	28.72%
Operating Margin	14.25%	13.41%	10.43%	10.06%	13.05%	15.15%
Profit Margin	11.83%	10.84%	7.84%	7.95%	15.92%	7.39%
Free Cash Flow Margin	-3.36%	2.56%	0.68%	-25.58%	-7.21%	-6.20%
EBITDA	201.2	179.71	124.71	94.42	92.27	94.29
EBITDA Margin	19.24%	18.32%	15.39%	14.99%	18.38%	19.22%
D&A For EBITDA	52.17	48.12	40.21	31.08	26.75	19.98
EBIT	149.03	131.59	84.5	63.34	65.52	74.31
EBIT Margin	14.25%	13.41%	10.43%	10.06%	13.05%	15.15%
Effective Tax Rate	7.75%	6.87%	8.38%	4.29%	-	51.43%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.