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	Dec '24 Dec 31, 2024	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	6,843	6,068	4,325	2,470	1,128
Revenue Growth (YoY)	177.09%	40.30%	75.15%	118.91%	-
Cost of Revenue	5,997	5,345	3,858	2,182	992.29
Gross Profit	845.81	723.27	467.85	287.54	135.79
Selling, General & Admin	224.31	173.78	119.34	76	34.36
Other Operating Expenses	20.27	40.78	30.57	-	-
Operating Expenses	244.58	214.56	149.91	76	34.36
Operating Income	601.23	508.71	317.94	211.53	101.42
Interest Expense	-119.02	-118.88	-80.78	-38.07	-18.95
Interest & Investment Income	-	-	0	-	-
Currency Exchange Gain (Loss)	84.23	9.27	-72.88	-24.46	-27.16
Other Non Operating Income (Expenses)	-17.12	-19.44	-12.97	-10.39	-7.13
EBT Excluding Unusual Items	549.32	379.66	151.31	138.62	48.18
Gain (Loss) on Sale of Assets	0.12	0.12	-	-	-
Pretax Income	549.44	379.78	151.31	138.62	48.18
Income Tax Expense	-0.02	0.01	3.14	0.72	-
Net Income	549.45	379.76	148.17	137.9	48.18
Net Income to Common	549.45	379.76	148.17	137.9	48.18
Net Income Growth	298.44%	156.31%	7.44%	186.22%	-
Shares Outstanding (Basic)	242	90	90	90	90
Shares Outstanding (Diluted)	242	90	90	90	90
EPS (Basic)	2.27	4.22	1.65	1.53	0.54
EPS (Diluted)	2.27	4.22	1.65	1.53	0.54
EPS Growth	48.02%	156.31%	7.44%	186.22%	-
Free Cash Flow	56.71	-19.08	-44.39	-45.9	-86.91
Free Cash Flow Per Share	0.23	-0.21	-0.49	-0.51	-0.97
Gross Margin	12.36%	11.92%	10.82%	11.64%	12.04%
Operating Margin	8.79%	8.38%	7.35%	8.57%	8.99%
Profit Margin	8.03%	6.26%	3.43%	5.58%	4.27%
Free Cash Flow Margin	0.83%	-0.31%	-1.03%	-1.86%	-7.70%
EBITDA	645.23	543.35	340.92	235.47	121.99
EBITDA Margin	9.43%	8.95%	7.88%	9.54%	10.81%
D&A For EBITDA	43.99	34.63	22.99	23.93	20.57
EBIT	601.23	508.71	317.94	211.53	101.42
EBIT Margin	8.79%	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.