Agni Systems PLC. (DSE:AGNISYSL)

Agni Systems PLC. Income Statement

Financials in millions BDT. Fiscal year is July - June.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Revenue	711.17	678.28	570.17	519.52	488.47
Revenue Growth (YoY)	4.85%	18.96%	9.75%	6.36%	2.97%
Cost of Revenue	439.1	462.54	374.72	345.89	335.93
Gross Profit	272.07	215.74	195.46	173.62	152.54
Selling, General & Admin	141.17	86.97	75.88	54.39	78.6
Amortization of Goodwill & Intangibles	-	4.4	4.66	4.99	-
Other Operating Expenses	-	0.77	0.24	0.85	-
Operating Expenses	141.17	114.42	100.76	85.93	78.6
Operating Income	130.89	101.33	94.69	87.69	73.94
Interest Expense	-8.51	-7.49	-4.61	-5.65	-5.57
Interest & Investment Income	-	0.41	1.06	0.13	0.25
Other Non Operating Income (Expenses)	1.61	-2.84	-1.74	-2.39	-0.41
EBT Excluding Unusual Items	123.99	91.41	89.41	79.77	68.21
Gain (Loss) on Sale of Investments	-	-	-	-	-0.84
Pretax Income	123.99	91.41	89.41	79.77	67.37
Income Tax Expense	65.52	8.1	7.62	6.81	11.5
Net Income	58.48	83.31	81.8	72.96	55.86
Net Income to Common	58.48	83.31	81.8	72.96	55.86
Net Income Growth	-29.81%	1.85%	12.12%	30.60%	151.72%
Shares Outstanding (Basic)	72	73	73	73	73
Shares Outstanding (Diluted)	72	73	73	73	73
Shares Change (YoY)	-0.50%	-	-	-	-
EPS (Basic)	0.81	1.15	1.13	1.01	0.77
EPS (Diluted)	0.81	1.15	1.13	1.01	0.77
EPS Growth	-29.45%	1.85%	12.12%	30.60%	151.72%
Free Cash Flow	39.55	11.37	23.58	49.35	-8
Free Cash Flow Per Share	0.55	0.16	0.33	0.68	-0.11
Dividend Per Share	-	0.480	0.475	0.450	0.350
Dividend Growth	-	1.05%	5.56%	28.57%	75.00%
Gross Margin	38.26%	31.81%	34.28%	33.42%	31.23%
Operating Margin	18.40%	14.94%	16.61%	16.88%	15.14%
Profit Margin	8.22%	12.28%	14.35%	14.04%	11.44%
Free Cash Flow Margin	5.56%	1.68%	4.14%	9.50%	-1.64%
EBITDA	192.96	143.14	149.39	144.48	129.52
EBITDA Margin	27.13%	21.10%	26.20%	27.81%	26.52%
D&A For EBITDA	62.06	41.81	54.69	56.79	55.57
EBIT	130.89	101.33	94.69	87.69	73.94
EBIT Margin	18.40%	14.94%	16.61%	16.88%	15.14%
Effective Tax Rate	52.84%	8.87%	8.52%	8.54%	17.08%
Advertising Expenses	-	4.87	3.38	1.65	0.59

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