DSE:MONNOAGML Income Statement

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

Millions BDT. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	106.84	112.26	120.1	121.89	115.95	96.27
Revenue Growth (YoY)	-9.50%	-6.53%	-1.46%	5.12%	20.45%	-10.36%
Cost of Revenue	88.17	91.51	99.3	100.56	95.5	79.79
Gross Profit	18.66	20.75	20.8	21.33	20.45	16.48
Selling, General & Admin	13.11	13.46	7.77	9.62	8.34	8.02
Operating Expenses	13.11	13.46	7.77	9.62	8.34	8.02
Operating Income	5.55	7.29	13.04	11.71	12.11	8.46
Interest Expense	-3.96	-3.78	-2.46	-3.99	-3.88	-2.93
Interest & Investment Income	0	0	0.01	0.01	0	0
Other Non Operating Income (Expenses)	0.52	0.53	-1.73	-0.09	-0.06	-0.07
Pretax Income	2.11	4.04	8.86	7.63	8.17	5.47
Income Tax Expense	-0.47	-0.36	1.12	-0.28	3.83	1.23
Net Income	2.59	4.4	7.74	7.91	4.34	4.24
Net Income to Common	2.59	4.4	7.74	7.91	4.34	4.24
Net Income Growth	-72.01%	-43.09%	-2.20%	82.37%	2.24%	-19.53%
Shares Outstanding (Basic)	4	4	4	4	4	4
Shares Outstanding (Diluted)	4	4	4	6	4	4
Shares Change (YoY)	-	-	-24.36%	32.21%	-	-
EPS (Basic)	0.59	1.00	1.76	1.80	0.99	0.96
EPS (Diluted)	0.59	1.00	1.76	1.36	0.99	0.96
EPS Growth	-72.01%	-43.09%	29.30%	37.94%	2.24%	-19.53%
Free Cash Flow	-11.55	-9.91	-4.67	-8.49	-10.03	-7.73
Free Cash Flow Per Share	-2.63	-2.25	-1.06	-1.46	-2.28	-1.76
Dividend Per Share	0.500	0.500	-	0.186	0.931	0.621
Dividend Growth	-	-	-	-80.00%	49.98%	10.01%
Gross Margin	17.47%	18.48%	17.32%	17.50%	17.64%	17.12%
Operating Margin	5.20%	6.49%	10.85%	9.61%	10.44%	8.79%
Profit Margin	2.42%	3.92%	6.44%	6.49%	3.74%	4.41%
Free Cash Flow Margin	-10.81%	-8.83%	-3.89%	-6.97%	-8.65%	-8.03%
EBITDA	11.38	13.01	17.61	16.51	15.99	13.04
EBITDA Margin	10.65%	11.59%	14.66%	13.54%	13.79%	13.55%
D&A For EBITDA	5.83	5.72	4.57	4.8	3.88	4.58
EBIT	5.55	7.29	13.04	11.71	12.11	8.46
EBIT Margin	5.20%	6.49%	10.85%	9.61%	10.44%	8.79%
Effective Tax Rate	-	-	12.67%	-	46.90%	22.46%
Advertising Expenses	-	0.16	0.16	0.14	0.12	0.11

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