5301.KL KLS
CTOS Digital Bhd
1W: -9.8%
1M: -14.1%
3M: -19.7%
YTD: -38.2%
1Y: -38.8%
3Y: -58.3%
RM0.57 ($0.14)
+0.02 (+3.64%)
Weekly Expected Move ±4.8%
RM0
RM1
RM1
RM1
RM1
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Income Trends
Revenue
$326M
+7.0% ▲
5Y CAGR: +17.2%
Gross Profit
$222M
+0.2% ▲
5Y CAGR: +12.0%
Operating Income
$70M
-22.2% ▼
5Y CAGR: +7.1%
Net Income
$105M
-1.3% ▼
5Y CAGR: +21.8%
EPS (Diluted)
$0.05
-0.9% ▼
5Y CAGR: +18.4%
EBITDA
$82M
-40.8% ▼
5Y CAGR: +8.6%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $153M | $195M | $261M | $305M | $326M |
| YoY Growth | +3.8% | +27.2% | +34.2% | +16.6% | +7.0% |
| Cost of Revenue | $19M | $30M | $61M | $84M | $105M |
| Gross Profit | $134M | $165M | $201M | $221M | $222M |
| Gross Margin | 87.5% | 84.5% | 76.8% | 72.5% | 67.9% |
| R&D Expenses | $0 | $0 | $0 | $0 | $0 |
| SG&A Expenses | $83M | $97M | $112M | $131M | $151M |
| Operating Expenses | $83M | $97M | $112M | $131M | $151M |
| Operating Income | $59M | $90M | $115M | $91M | $70M |
| Operating Margin | 38.3% | 46.0% | 43.9% | 29.7% | 21.6% |
| Interest Expense | $6M | $4M | $7M | $10M | $10M |
| Income Before Tax | $53M | $86M | $108M | $112M | $90M |
| Tax Expense | $9M | $14M | -$10M | $7M | $8M |
| Net Income | $43M | $72M | $118M | $106M | $105M |
| Net Margin | 28.2% | 36.8% | 45.2% | 34.9% | 32.2% |
| EPS (Diluted) | $0.02 | $0.03 | $0.05 | $0.05 | $0.05 |
| EBITDA | $67M | $98M | $125M | $139M | $82M |
| Shares Outstanding | 2.09B | 2.29B | 2.31B | 2.31B | 2.30B |