Miracle Industries Limited (DSE:MIRACLEIND)

Miracle Industries Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2020
Period Ending	Sep 30, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2020
Revenue	404.85	350.07	160.42	-	173.99	92.85
Revenue Growth (YoY)	79.29%	118.22%	-	-	87.39%	-84.69%
Cost of Revenue	405.99	360.35	202.02	52.15	258.54	165.63
Gross Profit	-1.15	-10.28	-41.6	-52.15	-84.55	-72.78
Selling, General & Admin	16.78	14.4	14.03	6.74	10.97	19.37
Other Operating Expenses	-	-	0.27	-	7.72	0.07
Operating Expenses	16.78	14.4	14.31	6.74	18.69	19.43
Operating Income	-17.93	-24.68	-55.91	-58.89	-103.24	-92.21
Interest Expense	-59.54	-55.22	-39.41	-33.66	-26.58	-27.07
Interest & Investment Income	0.2	0.2	0.02	-	-	-
Other Non Operating Income (Expenses)	-0	-	-0.78	-0.08	-1.27	-3.15
Pretax Income	-77.27	-79.7	-96.08	-92.64	-131.09	-122.43
Income Tax Expense	2.57	1.4	4.58	-5.51	2.42	4.92
Net Income	-79.84	-81.1	-100.66	-87.13	-133.5	-127.35
Net Income to Common	-79.84	-81.1	-100.66	-87.13	-133.5	-127.35
Shares Outstanding (Basic)	35	35	35	35	35	35
Shares Outstanding (Diluted)	35	35	35	35	35	35
EPS (Basic)	-2.27	-2.30	-2.86	-2.47	-3.79	-3.62
EPS (Diluted)	-2.27	-2.30	-2.86	-2.47	-3.79	-3.62
Free Cash Flow	-58.5	-30.94	-32.44	-18.36	0.36	229.4
Free Cash Flow Per Share	-1.66	-0.88	-0.92	-0.52	0.01	6.51
Dividend Per Share	-	-	-	-	-	0.100
Gross Margin	-0.28%	-2.94%	-25.93%	-	-48.59%	-78.39%
Operating Margin	-4.43%	-7.05%	-34.85%	-	-59.33%	-99.32%
Profit Margin	-19.72%	-23.17%	-62.75%	-	-76.73%	-137.16%
Free Cash Flow Margin	-14.45%	-8.84%	-20.22%	-	0.21%	247.07%
EBITDA	-	-0.16	-13.6	-13.8	-55.16	-30.51
EBITDA Margin	-	-0.05%	-8.48%	-	-31.70%	-32.86%
D&A For EBITDA	-	24.52	42.31	45.09	48.08	61.7
EBIT	-17.93	-24.68	-55.91	-58.89	-103.24	-92.21
EBIT Margin	-4.43%	-7.05%	-34.85%	-	-59.33%	-99.32%
Advertising Expenses	-	0.15	0.3	-	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.