Barkat Frisian Agro Income Statement

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

Millions PKR. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	7,247	6,068	4,325	2,470	1,128
Revenue Growth (YoY)	19.42%	40.30%	75.15%	118.91%	-
Cost of Revenue	6,271	5,369	3,858	2,182	992.29
Gross Profit	975.65	698.97	467.85	287.54	135.79
Selling, General & Admin	240.99	149.48	119.34	76	34.36
Other Operating Expenses	-	38.96	30.57	-	-
Operating Expenses	240.99	188.44	149.91	76	34.36
Operating Income	734.66	510.53	317.94	211.53	101.42
Interest Expense	-69.59	-118.88	-80.78	-38.07	-18.95
Interest & Investment Income	0.17	-	0	-	-
Currency Exchange Gain (Loss)	89.34	9.27	-72.88	-24.46	-27.16
Other Non Operating Income (Expenses)	-15.92	-19.44	-12.97	-10.39	-7.13
EBT Excluding Unusual Items	738.67	381.48	151.31	138.62	48.18
Gain (Loss) on Sale of Assets	-	0.12	-	-	-
Pretax Income	738.67	381.6	151.31	138.62	48.18
Income Tax Expense	-3.02	1.83	3.14	0.72	-
Net Income	741.69	379.76	148.17	137.9	48.18
Net Income to Common	741.69	379.76	148.17	137.9	48.18
Net Income Growth	95.30%	156.31%	7.44%	186.22%	-
Shares Outstanding (Basic)	201	90	90	90	90
Shares Outstanding (Diluted)	201	90	90	90	90
Shares Change (YoY)	123.77%	-	-	-	-
EPS (Basic)	3.68	4.22	1.65	1.53	0.54
EPS (Diluted)	3.68	4.22	1.65	1.53	0.54
EPS Growth	-12.72%	156.31%	7.44%	186.22%	-
Free Cash Flow	84.29	-19.08	-44.39	-45.9	-86.91
Free Cash Flow Per Share	0.42	-0.21	-0.49	-0.51	-0.97
Gross Margin	13.46%	11.52%	10.82%	11.64%	12.04%
Operating Margin	10.14%	8.41%	7.35%	8.57%	8.99%
Profit Margin	10.23%	6.26%	3.43%	5.58%	4.27%
Free Cash Flow Margin	1.16%	-0.31%	-1.03%	-1.86%	-7.70%
EBITDA	779.67	545.16	340.92	235.47	121.99
EBITDA Margin	10.76%	8.98%	7.88%	9.54%	10.81%
D&A For EBITDA	45	34.63	22.99	23.93	20.57
EBIT	734.66	510.53	317.94	211.53	101.42
EBIT Margin	10.14%	8.41%	7.35%	8.57%	8.99%
Effective Tax Rate	-	0.48%	2.08%	0.52%	-
Advertising Expenses	9.08	0.09	-	-	-

Updated Feb 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.