Barkat Frisian Agro Income Statement

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

Millions PKR. 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	7,412	7,247	6,068	4,325	2,470	1,128
Revenue Growth (YoY)	18.14%	19.42%	40.30%	75.15%	118.91%	-
Cost of Revenue	6,433	6,271	5,369	3,858	2,182	992.29
Gross Profit	978.39	975.65	698.97	467.85	287.54	135.79
Selling, General & Admin	253.54	240.99	149.48	119.34	76	34.36
Other Operating Expenses	-	-	38.96	30.57	-	-
Operating Expenses	253.54	240.99	188.44	149.91	76	34.36
Operating Income	724.85	734.66	510.53	317.94	211.53	101.42
Interest Expense	-51.2	-69.59	-118.88	-80.78	-38.07	-18.95
Interest & Investment Income	0.17	0.17	-	0	-	-
Currency Exchange Gain (Loss)	88.38	89.34	9.27	-72.88	-24.46	-27.16
Other Non Operating Income (Expenses)	6.91	-15.92	-19.44	-12.97	-10.39	-7.13
EBT Excluding Unusual Items	769.11	738.67	381.48	151.31	138.62	48.18
Gain (Loss) on Sale of Assets	-	-	0.12	-	-	-
Pretax Income	769.11	738.67	381.6	151.31	138.62	48.18
Income Tax Expense	-4.21	-3.02	1.83	3.14	0.72	-
Net Income	773.32	741.69	379.76	148.17	137.9	48.18
Net Income to Common	773.32	741.69	379.76	148.17	137.9	48.18
Net Income Growth	80.72%	95.30%	156.31%	7.44%	186.22%	-
Shares Outstanding (Basic)	256	201	90	90	90	90
Shares Outstanding (Diluted)	256	201	90	90	90	90
Shares Change (YoY)	184.88%	123.77%	-	-	-	-
EPS (Basic)	3.02	3.68	4.22	1.65	1.53	0.54
EPS (Diluted)	3.02	3.68	4.22	1.65	1.53	0.54
EPS Growth	-36.56%	-12.72%	156.31%	7.44%	186.22%	-
Free Cash Flow	-252.77	84.29	-19.08	-44.39	-45.9	-86.91
Free Cash Flow Per Share	-0.99	0.42	-0.21	-0.49	-0.51	-0.97
Gross Margin	13.20%	13.46%	11.52%	10.82%	11.64%	12.04%
Operating Margin	9.78%	10.14%	8.41%	7.35%	8.57%	8.99%
Profit Margin	10.43%	10.23%	6.26%	3.43%	5.58%	4.27%
Free Cash Flow Margin	-3.41%	1.16%	-0.31%	-1.03%	-1.86%	-7.70%
EBITDA	770.63	779.67	545.16	340.92	235.47	121.99
EBITDA Margin	10.40%	10.76%	8.98%	7.88%	9.54%	10.81%
D&A For EBITDA	45.78	45	34.63	22.99	23.93	20.57
EBIT	724.85	734.66	510.53	317.94	211.53	101.42
EBIT Margin	9.78%	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 Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.