Also trades as: KPGHF (OTC) · $vol 0M

A$4.24 ($2.95)

-0.10 (-2.30%)

Weekly Expected Move ±7.9%

A$4 A$4 A$4 A$5 A$5

ASX · Industrials · Specialty Business Services · Tech Score Sell · Power 42 · A$196.5M mcap · 29M float · 0.271% daily turnover

Revenue

$159M +18.2% ▲

5Y CAGR: +26.6%

Gross Profit

$29M +12.3% ▲

5Y CAGR: +15.8%

Operating Income

$29M +12.7% ▲

5Y CAGR: +15.9%

Net Income

$4M +3.5% ▲

5Y CAGR: -5.2%

EPS (Diluted)

$0.08 +2.6% ▲

5Y CAGR: -4.8%

EBITDA

$46M +23.7% ▲

5Y CAGR: +20.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$65M	$87M	$108M	$135M	$159M
YoY Growth	+32.6%	+33.4%	+25.0%	+24.5%	+18.2%
Cost of Revenue	$48M	$72M	$54M	$109M	$130M
Gross Profit	$17M	$15M	$54M	$26M	$29M
Gross Margin	25.7%	17.0%	49.8%	19.3%	18.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$96K	$1M	$1M	$68M	$0
Operating Expenses	-$24K	-$86K	-$194K	$109M	$0
Operating Income	$17M	$15M	$23M	$26M	$29M
Operating Margin	25.7%	17.1%	21.5%	19.3%	18.4%
Interest Expense	$2M	$4M	$6M	$7M	$8M
Income Before Tax	$16M	$12M	$16M	$18M	$20M
Tax Expense	$3M	$1M	$2M	$1M	$2M
Net Income	$6M	$4M	$4M	$3M	$4M
Net Margin	8.6%	4.5%	3.3%	2.5%	2.2%
EPS (Diluted)	$0.12	$0.09	$0.08	$0.08	$0.08
EBITDA	$24M	$25M	$32M	$37M	$46M
Shares Outstanding	45M	45M	45M	45M	45M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$44M	$43M	$53M	$55M	$65M	$70M	$76M	$83M
Cost of Revenue	$35M	$37M	$40M	$45M	$33M	$57M	$62M	$68M
Gross Profit	$9M	$6M	$12M	$10M	$32M	$13M	$14M	$15M
Gross Margin	20.3%	13.1%	23.6%	18.9%	49.7%	18.1%	18.2%	18.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$556K	$688K	$761K	$0	$868K	$827K	$0	$0
Operating Expenses	-$33K	-$63K	-$123K	-$71K	$868K	$108M	$0	$0
Operating Income	$9M	$6M	$13M	$11M	$31M	$13M	$14M	$15M
Operating Margin	20.4%	13.2%	23.8%	19.0%	48.3%	18.1%	18.2%	18.2%
Interest Expense	$2M	$2M	$3M	$2M	$3M	$3M	$4M	$4M
Income Before Tax	$7M	$5M	$8M	$7M	$10M	$8M	$10M	$10M
Tax Expense	$760K	$453K	$997K	$1M	$1M	$283K	$2M	$772K
Net Income	$2M	$2M	$2M	$8M	$2M	$914K	$2M	$1M
Net Margin	5.2%	3.9%	3.1%	14.6%	3.8%	1.3%	2.8%	1.7%
EPS (Diluted)	$0.05	$0.04	$0.04	$0.18	$0.06	$0.02	$0.05	$0.03
EBITDA	$13M	$12M	$17M	$16M	$18M	$19M	$22M	$24M
Shares Outstanding	45M	45M	45M	45M	45M	45M	45M	45M

KPG.AX ASX