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	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	7,443	7,247	6,068	4,325	2,470	1,128
Revenue Growth (YoY)	8.77%	19.42%	40.30%	75.15%	118.91%	-
Cost of Revenue	6,458	6,271	5,369	3,858	2,182	992.29
Gross Profit	985.04	975.65	698.97	467.85	287.54	135.79
Selling, General & Admin	266.27	240.99	149.48	119.34	76	34.36
Other Operating Expenses	-16.48	-	38.96	30.57	-	-
Operating Expenses	249.79	240.99	188.44	149.91	76	34.36
Operating Income	735.25	734.66	510.53	317.94	211.53	101.42
Interest Expense	-30.36	-69.59	-118.88	-80.78	-38.07	-18.95
Interest & Investment Income	0.17	0.17	-	0	-	-
Currency Exchange Gain (Loss)	17.03	89.34	9.27	-72.88	-24.46	-27.16
Other Non Operating Income (Expenses)	-15.92	-15.92	-19.44	-12.97	-10.39	-7.13
EBT Excluding Unusual Items	706.17	738.67	381.48	151.31	138.62	48.18
Gain (Loss) on Sale of Assets	-	-	0.12	-	-	-
Pretax Income	706.17	738.67	381.6	151.31	138.62	48.18
Income Tax Expense	-3.13	-3.02	1.83	3.14	0.72	-
Net Income	709.3	741.69	379.76	148.17	137.9	48.18
Net Income to Common	709.3	741.69	379.76	148.17	137.9	48.18
Net Income Growth	29.09%	95.30%	156.31%	7.44%	186.22%	-
Shares Outstanding (Basic)	235	201	90	90	90	90
Shares Outstanding (Diluted)	235	201	90	90	90	90
Shares Change (YoY)	-2.89%	123.77%	-	-	-	-
EPS (Basic)	3.01	3.68	4.22	1.65	1.53	0.54
EPS (Diluted)	3.01	3.68	4.22	1.65	1.53	0.54
EPS Growth	32.93%	-12.72%	156.31%	7.44%	186.22%	-
Free Cash Flow	-294.94	84.29	-19.08	-44.39	-45.9	-86.91
Free Cash Flow Per Share	-1.25	0.42	-0.21	-0.49	-0.51	-0.97
Gross Margin	13.23%	13.46%	11.52%	10.82%	11.64%	12.04%
Operating Margin	9.88%	10.14%	8.41%	7.35%	8.57%	8.99%
Profit Margin	9.53%	10.23%	6.26%	3.43%	5.58%	4.27%
Free Cash Flow Margin	-3.96%	1.16%	-0.31%	-1.03%	-1.86%	-7.70%
EBITDA	781.75	779.67	545.16	340.92	235.47	121.99
EBITDA Margin	10.50%	10.76%	8.98%	7.88%	9.54%	10.81%
D&A For EBITDA	46.51	45	34.63	22.99	23.93	20.57
EBIT	735.25	734.66	510.53	317.94	211.53	101.42
EBIT Margin	9.88%	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 Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.