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	Mar '26 Mar 31, 2026	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	141.62	138.48	133.69	1,278	500.54	1,250
Revenue Growth (YoY)	37.53%	3.59%	-89.54%	155.31%	-59.97%	-39.13%
Cost of Revenue	110.94	101.95	162.67	1,183	462.66	1,158
Gross Profit	30.68	36.53	-28.98	95.34	37.88	92.27
Selling, General & Admin	12.65	12.13	13	27.93	22.85	37.82
Operating Expenses	12.65	12.13	13	27.93	22.85	37.82
Operating Income	18.03	24.4	-41.97	67.4	15.03	54.45
Interest Expense	-47.67	-60.12	-43.76	-122.37	-83.88	-58.14
Interest & Investment Income	3.17	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	-12.13	-9.05	-82.67	-49.71	-63.65	-1.04
Income Tax Expense	5.03	5.95	5.08	17.85	7.34	11.86
Net Income	-17.15	-15	-87.75	-67.56	-70.99	-12.9
Net Income to Common	-17.15	-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)	-1.24	-1.08	-6.32	-4.87	-5.11	-0.93
EPS (Diluted)	-1.24	-1.08	-6.32	-4.87	-5.11	-0.93
Free Cash Flow	32.05	25.24	-56.79	13.94	-323.36	-163.05
Free Cash Flow Per Share	2.31	1.82	-4.09	1.00	-23.29	-11.74
Dividend Per Share	-	-	-	0.100	0.200	-
Dividend Growth	-	-	-	-50.00%	-	-
Gross Margin	21.67%	26.38%	-21.67%	7.46%	7.57%	7.38%
Operating Margin	12.73%	17.62%	-31.40%	5.27%	3.00%	4.35%
Profit Margin	-12.11%	-10.84%	-65.64%	-5.29%	-14.18%	-1.03%
Free Cash Flow Margin	22.63%	18.22%	-42.48%	1.09%	-64.60%	-13.04%
EBITDA	34.27	41.51	-23.79	86.78	43.18	85.53
EBITDA Margin	24.20%	29.97%	-17.79%	6.79%	8.63%	6.84%
D&A For EBITDA	16.23	17.11	18.19	19.38	28.15	31.08
EBIT	18.03	24.4	-41.97	67.4	15.03	54.45
EBIT Margin	12.73%	17.62%	-31.40%	5.27%	3.00%	4.35%
Advertising Expenses	-	0.06	0.08	0.06	0.02	0.05

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