Frontken Corporation Berhad (KLSE:FRONTKN)

KLSE:FRONTKN Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	582.75	569.2	500.15	517.18	450.22	368.32
Revenue Growth (YoY)	7.83%	13.81%	-3.29%	14.87%	22.24%	8.36%
Cost of Revenue	321.5	308.14	268.27	267.59	236.38	202.95
Gross Profit	261.25	261.06	231.88	249.59	213.84	165.37
Selling, General & Admin	66.99	66.99	61.54	69.16	57.59	50.43
Other Operating Expenses	14.14	13.66	12	12.2	11.76	10.84
Operating Expenses	81.24	80.65	73.05	82.12	69.21	61.48
Operating Income	180.01	180.41	158.83	167.47	144.63	103.89
Interest Expense	-0.73	-0.79	-1.05	-0.83	-0.61	-0.67
Interest & Investment Income	-	-	-	1.25	0.84	1.25
Other Non Operating Income (Expenses)	18.81	18.81	9.29	6.9	5.01	9.78
EBT Excluding Unusual Items	198.09	198.43	167.07	174.79	149.87	114.25
Pretax Income	198.09	198.43	167.07	174.79	149.87	114.25
Income Tax Expense	46.26	47.35	42.73	39.62	35.64	25.93
Earnings From Continuing Operations	151.83	151.08	124.34	135.17	114.22	88.32
Minority Interest in Earnings	-13.86	-14.28	-12.39	-11.88	-9.72	-6.35
Net Income	137.98	136.81	111.95	123.29	104.5	81.97
Net Income to Common	137.98	136.81	111.95	123.29	104.5	81.97
Net Income Growth	15.13%	22.20%	-9.20%	17.98%	27.49%	18.50%
Shares Outstanding (Basic)	1,583	1,577	1,573	1,572	1,571	1,572
Shares Outstanding (Diluted)	1,583	1,591	1,573	1,572	1,571	1,572
Shares Change (YoY)	-13.71%	1.17%	0.06%	0.03%	-0.04%	0.01%
EPS (Basic)	0.09	0.09	0.07	0.08	0.07	0.05
EPS (Diluted)	0.09	0.09	0.07	0.08	0.07	0.05
EPS Growth	33.48%	20.83%	-9.22%	17.89%	27.64%	18.41%
Free Cash Flow	102.36	141.82	128.85	90.2	55.94	111.99
Free Cash Flow Per Share	0.07	0.09	0.08	0.06	0.04	0.07
Dividend Per Share	0.040	0.037	0.022	0.042	0.040	0.027
Dividend Growth	2.56%	68.18%	-47.62%	5.00%	49.81%	59.88%
Gross Margin	44.83%	45.87%	46.36%	48.26%	47.50%	44.90%
Operating Margin	30.89%	31.70%	31.76%	32.38%	32.13%	28.21%
Profit Margin	23.68%	24.04%	22.38%	23.84%	23.21%	22.25%
Free Cash Flow Margin	17.57%	24.92%	25.76%	17.44%	12.43%	30.41%
EBITDA	197.52	197.7	175.42	181.81	159.21	119.17
EBITDA Margin	33.89%	34.73%	35.07%	35.15%	35.36%	32.36%
D&A For EBITDA	17.51	17.28	16.6	14.33	14.57	15.27
EBIT	180.01	180.41	158.83	167.47	144.63	103.89
EBIT Margin	30.89%	31.70%	31.76%	32.38%	32.13%	28.21%
Effective Tax Rate	23.35%	23.86%	25.57%	22.67%	23.78%	22.70%

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