Also trades as: 6033.KL (KLS) · $vol 2M

$4.60

+0.00 (+0.00%)

OTC · Utilities · Regulated Gas · Tech Score Buy · Power 67 · $9.1B mcap · 696M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$6.4B -2.7% ▼

5Y CAGR: +2.6%

Gross Profit

$2.1B -5.9% ▼

5Y CAGR: -4.2%

Operating Income

$2.0B -13.9% ▼

5Y CAGR: -5.8%

Net Income

$1.7B -6.2% ▼

5Y CAGR: -3.0%

EPS (Diluted)

$0.85 -8.6% ▼

5Y CAGR: -3.6%

EBITDA

$3.2B -11.6% ▼

5Y CAGR: -2.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$5.6B	$6.2B	$6.4B	$6.5B	$6.4B
YoY Growth	+1.0%	+9.1%	+4.6%	+1.4%	-2.7%
Cost of Revenue	$2.9B	$3.8B	$4.2B	$4.3B	$4.2B
Gross Profit	$2.7B	$2.3B	$2.3B	$2.3B	$2.1B
Gross Margin	48.1%	38.1%	35.5%	34.8%	33.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$132M	$114M	$131M	$146M	$160M
Operating Expenses	$60M	$28M	$13M	-$26M	$160M
Operating Income	$2.7B	$2.3B	$2.3B	$2.3B	$2.0B
Operating Margin	47.1%	37.7%	35.3%	35.2%	31.2%
Interest Expense	$175M	$178M	$127M	$90M	$82M
Income Before Tax	$2.6B	$2.3B	$2.4B	$2.4B	$2.3B
Tax Expense	$530M	$511M	$485M	$437M	$507M
Net Income	$2.0B	$1.6B	$1.8B	$1.8B	$1.7B
Net Margin	35.2%	26.7%	28.2%	28.1%	27.1%
EPS (Diluted)	$1.01	$0.83	$0.92	$0.93	$0.85
EBITDA	$3.6B	$3.4B	$3.3B	$3.6B	$3.2B
Shares Outstanding	1.98B	1.98B	1.98B	1.98B	1.98B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.7B	$1.6B	$1.6B	$1.6B	$1.6B	$1.6B	$1.6B	$1.5B
Cost of Revenue	$1.1B	$1.1B	$1.0B	$1.0B	$1.1B	$1.1B	$1.0B	$946M
Gross Profit	$597M	$482M	$576M	$569M	$541M	$460M	$554M	$555M
Gross Margin	36.1%	29.9%	36.1%	35.8%	33.4%	29.4%	35.2%	37.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$39M	$37M	$30M	$62M	$31M	$37M	$35M	$24M
Operating Expenses	-$39M	$2M	-$457K	-$3M	-$47M	$37M	$38M	-$10M
Operating Income	$636M	$481M	$576M	$572M	$588M	$423M	$517M	$565M
Operating Margin	38.4%	29.8%	36.1%	36.0%	36.4%	27.0%	32.8%	37.6%
Interest Expense	$22M	$21M	$20M	$20M	$21M	$21M	$14M	$0
Income Before Tax	$675M	$474M	$612M	$595M	$608M	$529M	$574M	$595M
Tax Expense	$134M	$54M	$120M	$116M	$140M	$132M	$111M	$119M
Net Income	$494M	$417M	$469M	$450M	$444M	$363M	$436M	$453M
Net Margin	29.8%	25.8%	29.4%	28.3%	27.5%	23.2%	27.7%	30.2%
EPS (Diluted)	$0.25	$0.21	$0.24	$0.23	$0.22	$0.18	$0.22	$0.23
EBITDA	$986M	$801M	$933M	$909M	$930M	$751M	$846M	$895M
Shares Outstanding	1.98B	1.98B	1.98B	1.98B	1.98B	1.98B	1.98B	1.98B

PNAGF OTC