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 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	6,955	6,068	4,325	2,470	1,128
Revenue Growth (YoY)	60.80%	40.30%	75.15%	118.91%	-
Cost of Revenue	6,013	5,345	3,858	2,182	992.29
Gross Profit	941.93	723.27	467.85	287.54	135.79
Selling, General & Admin	246.07	173.78	119.34	76	34.36
Other Operating Expenses	8.52	40.78	30.57	-	-
Operating Expenses	254.59	214.56	149.91	76	34.36
Operating Income	687.34	508.71	317.94	211.53	101.42
Interest Expense	-114.57	-118.88	-80.78	-38.07	-18.95
Interest & Investment Income	-	-	0	-	-
Currency Exchange Gain (Loss)	8.19	9.27	-72.88	-24.46	-27.16
Other Non Operating Income (Expenses)	-43.89	-19.44	-12.97	-10.39	-7.13
EBT Excluding Unusual Items	537.07	379.66	151.31	138.62	48.18
Gain (Loss) on Sale of Assets	0.12	0.12	-	-	-
Pretax Income	619.11	379.78	151.31	138.62	48.18
Income Tax Expense	-0.06	0.01	3.14	0.72	-
Net Income	619.17	379.76	148.17	137.9	48.18
Net Income to Common	619.17	379.76	148.17	137.9	48.18
Net Income Growth	317.89%	156.31%	7.44%	186.22%	-
Shares Outstanding (Basic)	134	90	90	90	90
Shares Outstanding (Diluted)	134	90	90	90	90
EPS (Basic)	4.63	4.22	1.65	1.53	0.54
EPS (Diluted)	4.63	4.22	1.65	1.53	0.54
EPS Growth	181.28%	156.31%	7.44%	186.22%	-
Free Cash Flow	377.56	-19.08	-44.39	-45.9	-86.91
Free Cash Flow Per Share	2.82	-0.21	-0.49	-0.51	-0.97
Gross Margin	13.54%	11.92%	10.82%	11.64%	12.04%
Operating Margin	9.88%	8.38%	7.35%	8.57%	8.99%
Profit Margin	8.90%	6.26%	3.43%	5.58%	4.27%
Free Cash Flow Margin	5.43%	-0.31%	-1.03%	-1.86%	-7.70%
EBITDA	746.83	543.35	340.92	235.47	121.99
EBITDA Margin	10.74%	8.95%	7.88%	9.54%	10.81%
D&A For EBITDA	59.49	34.63	22.99	23.93	20.57
EBIT	687.34	508.71	317.94	211.53	101.42
EBIT Margin	9.88%	8.38%	7.35%	8.57%	8.99%
Effective Tax Rate	-	0.00%	2.08%	0.52%	-

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