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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	561.25	569.2	500.15	517.18	450.22	368.32
Revenue Growth (YoY)	6.56%	13.81%	-3.29%	14.87%	22.24%	8.36%
Cost of Revenue	301.37	308.14	268.27	267.59	236.38	202.95
Gross Profit	259.88	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	14.16	13.66	12	12.2	11.76	10.84
Operating Expenses	81.06	80.65	73.05	82.12	69.21	61.48
Operating Income	178.82	180.41	158.83	167.47	144.63	103.89
Interest Expense	-0.76	-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	196.87	198.43	167.07	174.79	149.87	114.25
Pretax Income	196.87	198.43	167.07	174.79	149.87	114.25
Income Tax Expense	45.1	47.35	42.73	39.62	35.64	25.93
Earnings From Continuing Operations	151.77	151.08	124.34	135.17	114.22	88.32
Minority Interest in Earnings	-13.95	-14.28	-12.39	-11.88	-9.72	-6.35
Net Income	137.82	136.81	111.95	123.29	104.5	81.97
Net Income to Common	137.82	136.81	111.95	123.29	104.5	81.97
Net Income Growth	16.38%	22.20%	-9.20%	17.98%	27.49%	18.50%
Shares Outstanding (Basic)	1,580	1,577	1,573	1,572	1,571	1,572
Shares Outstanding (Diluted)	1,596	1,591	1,573	1,572	1,571	1,572
Shares Change (YoY)	1.44%	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	14.72%	20.83%	-9.22%	17.89%	27.64%	18.41%
Free Cash Flow	154.32	141.82	128.85	90.2	55.94	111.99
Free Cash Flow Per Share	0.10	0.09	0.08	0.06	0.04	0.07
Dividend Per Share	0.037	0.037	0.022	0.042	0.040	0.027
Dividend Growth	68.18%	68.18%	-47.62%	5.00%	49.81%	59.88%
Gross Margin	46.30%	45.87%	46.36%	48.26%	47.50%	44.90%
Operating Margin	31.86%	31.70%	31.76%	32.38%	32.13%	28.21%
Profit Margin	24.56%	24.04%	22.38%	23.84%	23.21%	22.25%
Free Cash Flow Margin	27.50%	24.92%	25.76%	17.44%	12.43%	30.41%
EBITDA	196.08	197.7	175.42	181.81	159.21	119.17
EBITDA Margin	34.94%	34.73%	35.07%	35.15%	35.36%	32.36%
D&A For EBITDA	17.26	17.28	16.6	14.33	14.57	15.27
EBIT	178.82	180.41	158.83	167.47	144.63	103.89
EBIT Margin	31.86%	31.70%	31.76%	32.38%	32.13%	28.21%
Effective Tax Rate	22.91%	23.86%	25.57%	22.67%	23.78%	22.70%

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