Stylecraft 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	Dec '25 Dec 31, 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	144.23	138.48	133.69	1,278	500.54	1,250
Revenue Growth (YoY)	138.00%	3.59%	-89.54%	155.31%	-59.97%	-39.13%
Cost of Revenue	108.1	101.95	162.67	1,183	462.66	1,158
Gross Profit	36.13	36.53	-28.98	95.34	37.88	92.27
Selling, General & Admin	11.97	12.13	13	27.93	22.85	37.82
Operating Expenses	11.97	12.13	13	27.93	22.85	37.82
Operating Income	24.15	24.4	-41.97	67.4	15.03	54.45
Interest Expense	-52.2	-60.12	-43.76	-122.37	-83.88	-58.14
Interest & Investment Income	2.95	2.92	2.72	2.86	2.86	1.71
Currency Exchange Gain (Loss)	-	-	0.34	2.4	2.34	0.93
Other Non Operating Income (Expenses)	14.35	23.74	-	-	0	-
Pretax Income	-10.75	-9.05	-82.67	-49.71	-63.65	-1.04
Income Tax Expense	4.86	5.95	5.08	17.85	7.34	11.86
Net Income	-15.61	-15	-87.75	-67.56	-70.99	-12.9
Net Income to Common	-15.61	-15	-87.75	-67.56	-70.99	-12.9
Shares Outstanding (Basic)	14	14	14	14	14	14
Shares Outstanding (Diluted)	14	14	14	14	14	14
EPS (Basic)	-1.12	-1.08	-6.32	-4.87	-5.11	-0.93
EPS (Diluted)	-1.12	-1.08	-6.32	-4.87	-5.11	-0.93
Free Cash Flow	46.86	25.24	-56.79	13.94	-323.36	-163.05
Free Cash Flow Per Share	3.38	1.82	-4.09	1.00	-23.29	-11.74
Dividend Per Share	-	-	-	0.100	0.200	-
Dividend Growth	-	-	-	-50.00%	-	-
Gross Margin	25.05%	26.38%	-21.67%	7.46%	7.57%	7.38%
Operating Margin	16.75%	17.62%	-31.40%	5.27%	3.00%	4.35%
Profit Margin	-10.82%	-10.84%	-65.64%	-5.29%	-14.18%	-1.03%
Free Cash Flow Margin	32.49%	18.22%	-42.48%	1.09%	-64.60%	-13.04%
EBITDA	40.73	41.51	-23.79	86.78	43.18	85.53
EBITDA Margin	28.24%	29.97%	-17.79%	6.79%	8.63%	6.84%
D&A For EBITDA	16.58	17.11	18.19	19.38	28.15	31.08
EBIT	24.15	24.4	-41.97	67.4	15.03	54.45
EBIT Margin	16.75%	17.62%	-31.40%	5.27%	3.00%	4.35%
Advertising Expenses	-	0.06	0.08	0.06	0.02	0.05

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.