RM0.73 ($0.18)

+0.03 (+3.55%)

Weekly Expected Move ±17.7%

RM0 RM1 RM1 RM1 RM1

KLS · Technology · Hardware, Equipment & Parts · Tech Score Buy · Power 59 · RM370.8M mcap · 356M float · 2.03% daily turnover

Revenue

$488M -0.1% ▼

5Y CAGR: +15.0%

Gross Profit

$70M -36.2% ▼

5Y CAGR: +21.0%

Operating Income

$28M -45.0% ▼

Net Income

$17M -61.7% ▼

5Y CAGR: +22.2%

EPS (Diluted)

$0.04 -49.6% ▼

5Y CAGR: +27.8%

EBITDA

$54M -35.1% ▼

5Y CAGR: +5.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$353M	$334M	$345M	$488M	$488M
YoY Growth	+45.4%	-5.3%	+3.3%	+41.3%	-0.1%
Cost of Revenue	$326M	$302M	$318M	$379M	$418M
Gross Profit	$27M	$32M	$27M	$109M	$70M
Gross Margin	7.8%	9.6%	7.9%	22.3%	14.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$50M	$60M	$80M	$57M	$0
Operating Expenses	$50M	$60M	$80M	$57M	$41M
Operating Income	-$22M	-$28M	-$52M	$52M	$28M
Operating Margin	-6.3%	-8.3%	-15.1%	10.6%	5.8%
Interest Expense	$5M	$4M	$3M	$2M	$3M
Income Before Tax	-$10M	$19M	-$42M	$57M	$26M
Tax Expense	-$2M	$10M	$3M	$14M	$8M
Net Income	-$8M	$9M	-$45M	$45M	$17M
Net Margin	-2.2%	2.8%	-13.0%	9.2%	3.5%
EPS (Diluted)	$-0.02	$0.02	$-0.09	$0.08	$0.04
EBITDA	$29M	$56M	-$8M	$84M	$54M
Shares Outstanding	515M	516M	516M	525M	423M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$147M	$126M	$116M	$114M	$131M	$121M	$107M	$109M
Cost of Revenue	$115M	$103M	$97M	$103M	$115M	$109M	$100M	$103M
Gross Profit	$32M	$23M	$19M	$11M	$16M	$12M	$6M	$6M
Gross Margin	22.0%	18.3%	16.6%	10.0%	12.0%	10.3%	5.8%	5.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$13M	$22M	$10M	$0	$0	$14M	$8M	$12M
Operating Expenses	$27M	$4M	$11M	$12M	$14M	$10M	$6M	$10M
Operating Income	$5M	$20M	$8M	-$994K	$2M	$3M	$531K	-$4M
Operating Margin	3.5%	15.5%	6.8%	-0.9%	1.5%	2.2%	0.5%	-3.9%
Interest Expense	$492K	$499K	$488K	$687K	$1M	$997K	$912K	$950K
Income Before Tax	$5M	$19M	$7M	-$2M	$782K	-$2M	-$5M	-$6M
Tax Expense	$2M	$6M	$2M	-$739K	$459K	$126K	-$393K	-$742K
Net Income	$3M	$13M	$5M	-$922K	$308K	-$2M	-$4M	-$5M
Net Margin	1.9%	10.1%	4.4%	-0.8%	0.2%	-1.9%	-4.0%	-4.4%
EPS (Diluted)	$0.01	$0.02	$0.01	$-0.00	$0.00	$-0.00	$-0.01	$-0.01
EBITDA	$11M	$26M	$14M	$5M	$9M	$10M	$8M	$3M
Shares Outstanding	567M	561M	559M	543M	545M	526M	526M	526M

0083.KL KLS