Zeal Bangla Sugar Mills Limited (DSE:ZEALBANGLA)

Zeal Bangla Sugar Mills Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2014
Period Ending	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2014
Revenue	243.11	345.67	311.45	330.94	517.37
Revenue Growth (YoY)	-29.67%	10.98%	-5.89%	-36.03%	102.58%
Cost of Revenue	355.97	541.12	481.96	494.68	633.49
Gross Profit	-112.86	-195.46	-170.51	-163.73	-116.13
Selling, General & Admin	80.57	82.47	81.63	83.68	56.39
Other Operating Expenses	-	-	38.49	20.6	0.95
Operating Expenses	81.1	82.94	120.58	104.73	57.48
Operating Income	-193.96	-278.4	-291.09	-268.46	-173.61
Interest Expense	-260.85	-256.34	-238.62	-426.48	-122.44
Interest & Investment Income	0.29	3.23	1.72	0.67	-
Other Non Operating Income (Expenses)	12.17	0.44	1.76	7.43	3.63
EBT Excluding Unusual Items	-442.35	-531.07	-526.23	-686.83	-292.42
Other Unusual Items	0	0	0.02	0.01	0.25
Pretax Income	-442.34	-531.06	-526.21	-686.83	-292.17
Income Tax Expense	3.98	3.36	3.42	9.02	-
Net Income	-446.32	-534.42	-529.63	-695.85	-292.17
Net Income to Common	-446.32	-534.42	-529.63	-695.85	-292.17
Shares Outstanding (Basic)	6	6	6	6	6
Shares Outstanding (Diluted)	6	6	6	6	6
Shares Change (YoY)	-	-	-	0.01%	-0.00%
EPS (Basic)	-74.39	-89.07	-88.27	-115.97	-48.70
EPS (Diluted)	-74.39	-89.07	-88.27	-115.97	-48.70
Free Cash Flow	-393.28	-452.45	-372.26	-678.91	-36.2
Free Cash Flow Per Share	-65.55	-75.41	-62.04	-113.15	-6.03
Gross Margin	-46.42%	-56.55%	-54.74%	-49.47%	-22.45%
Operating Margin	-79.78%	-80.54%	-93.46%	-81.12%	-33.56%
Profit Margin	-183.59%	-154.61%	-170.05%	-210.26%	-56.47%
Free Cash Flow Margin	-161.78%	-130.89%	-119.53%	-205.14%	-7.00%
EBITDA	-184.04	-269.69	-282.4	-260.06	-171.08
EBITDA Margin	-75.70%	-78.02%	-90.67%	-78.58%	-33.07%
D&A For EBITDA	9.92	8.71	8.69	8.4	2.53
EBIT	-193.96	-278.4	-291.09	-268.46	-173.61
EBIT Margin	-79.78%	-80.54%	-93.46%	-81.12%	-33.56%
Advertising Expenses	1.42	1.71	1.03	0.51	0.5

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