Miracle Industries Income Statement

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

Millions BDT. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2020	FY 2019	2016 - 2020
Period Ending	Mar '25 Mar 31, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '20 Jun 30, 2020	Jun '19 Jun 30, 2019	2016 - 2020
Revenue	229.11	160.42	-	173.99	92.85	606.41	Upgrade
Revenue Growth (YoY)	57.34%	-	-	87.39%	-84.69%	-28.18%	Upgrade
Cost of Revenue	272.71	202.02	52.15	258.54	165.63	500.67	Upgrade
Gross Profit	-43.59	-41.6	-52.15	-84.55	-72.78	105.74	Upgrade
Selling, General & Admin	13.41	14.03	6.74	10.97	19.37	41.01	Upgrade
Other Operating Expenses	0.27	0.27	-	7.72	0.07	0.1	Upgrade
Operating Expenses	13.69	14.31	6.74	18.69	19.43	41.11	Upgrade
Operating Income	-57.28	-55.91	-58.89	-103.24	-92.21	64.63	Upgrade
Interest Expense	-41.5	-39.41	-33.66	-26.58	-27.07	-48.51	Upgrade
Interest & Investment Income	0.22	0.02	-	-	-	-	Upgrade
Other Non Operating Income (Expenses)	-0.63	-0.78	-0.08	-1.27	-3.15	-0.84	Upgrade
EBT Excluding Unusual Items	-99.18	-96.08	-92.64	-131.09	-122.43	15.28	Upgrade
Pretax Income	-99.18	-96.08	-92.64	-131.09	-122.43	15.28	Upgrade
Income Tax Expense	-3.43	4.58	-5.51	2.42	4.92	7.57	Upgrade
Net Income	-95.75	-100.66	-87.13	-133.5	-127.35	7.71	Upgrade
Net Income to Common	-95.75	-100.66	-87.13	-133.5	-127.35	7.71	Upgrade
Net Income Growth	-	-	-	-	-	-75.47%	Upgrade
Shares Outstanding (Basic)	35	35	35	35	35	35	Upgrade
Shares Outstanding (Diluted)	35	35	35	35	35	35	Upgrade
EPS (Basic)	-2.72	-2.86	-2.47	-3.79	-3.62	0.22	Upgrade
EPS (Diluted)	-2.72	-2.86	-2.47	-3.79	-3.62	0.22	Upgrade
EPS Growth	-	-	-	-	-	-75.48%	Upgrade
Free Cash Flow	13.12	-32.44	-18.36	0.36	229.4	47.83	Upgrade
Free Cash Flow Per Share	0.37	-0.92	-0.52	0.01	6.51	1.36	Upgrade
Dividend Per Share	-	-	-	-	0.100	-	Upgrade
Gross Margin	-19.03%	-25.93%	-	-48.59%	-78.39%	17.44%	Upgrade
Operating Margin	-25.00%	-34.85%	-	-59.33%	-99.32%	10.66%	Upgrade
Profit Margin	-41.79%	-62.75%	-	-76.73%	-137.16%	1.27%	Upgrade
Free Cash Flow Margin	5.73%	-20.22%	-	0.21%	247.07%	7.89%	Upgrade
EBITDA	-	-10.81	-13.8	-55.16	-30.51	133.11	Upgrade
EBITDA Margin	-	-6.74%	-	-31.70%	-32.86%	21.95%	Upgrade
D&A For EBITDA	-	45.09	45.09	48.08	61.7	68.48	Upgrade
EBIT	-57.28	-55.91	-58.89	-103.24	-92.21	64.63	Upgrade
EBIT Margin	-25.00%	-34.85%	-	-59.33%	-99.32%	10.66%	Upgrade
Effective Tax Rate	-	-	-	-	-	49.52%	Upgrade
Advertising Expenses	-	0.3	-	-	-	0.75	Upgrade

Updated Feb 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.