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	Mar '26 Mar 31, 2026	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	7,577	7,247	6,068	4,325	2,470	1,128
Revenue Growth (YoY)	8.95%	19.42%	40.30%	75.15%	118.91%	-
Cost of Revenue	6,599	6,271	5,369	3,858	2,182	992.29
Gross Profit	978.92	975.65	698.97	467.85	287.54	135.79
Selling, General & Admin	274.84	240.99	149.48	119.34	76	34.36
Other Operating Expenses	-15.08	-	38.96	30.57	-	-
Operating Expenses	259.76	240.99	188.44	149.91	76	34.36
Operating Income	719.15	734.66	510.53	317.94	211.53	101.42
Interest Expense	-24.23	-69.59	-118.88	-80.78	-38.07	-18.95
Interest & Investment Income	0.17	0.17	-	0	-	-
Currency Exchange Gain (Loss)	23	89.34	9.27	-72.88	-24.46	-27.16
Other Non Operating Income (Expenses)	-8.1	-15.92	-19.44	-12.97	-10.39	-7.13
EBT Excluding Unusual Items	709.99	738.67	381.48	151.31	138.62	48.18
Gain (Loss) on Sale of Assets	-	-	0.12	-	-	-
Pretax Income	709.99	738.67	381.6	151.31	138.62	48.18
Income Tax Expense	-1.03	-3.02	1.83	3.14	0.72	-
Net Income	711.02	741.69	379.76	148.17	137.9	48.18
Net Income to Common	711.02	741.69	379.76	148.17	137.9	48.18
Net Income Growth	14.83%	95.30%	156.31%	7.44%	186.22%	-
Shares Outstanding (Basic)	247	201	90	90	90	90
Shares Outstanding (Diluted)	247	201	90	90	90	90
Shares Change (YoY)	17.56%	123.77%	-	-	-	-
EPS (Basic)	2.88	3.68	4.22	1.65	1.53	0.54
EPS (Diluted)	2.88	3.68	4.22	1.65	1.53	0.54
EPS Growth	-2.32%	-12.72%	156.31%	7.44%	186.22%	-
Free Cash Flow	-1,106	84.29	-19.08	-44.39	-45.9	-86.91
Free Cash Flow Per Share	-4.48	0.42	-0.21	-0.49	-0.51	-0.97
Gross Margin	12.92%	13.46%	11.52%	10.82%	11.64%	12.04%
Operating Margin	9.49%	10.14%	8.41%	7.35%	8.57%	8.99%
Profit Margin	9.38%	10.23%	6.26%	3.43%	5.58%	4.27%
Free Cash Flow Margin	-14.60%	1.16%	-0.31%	-1.03%	-1.86%	-7.70%
EBITDA	748.93	779.67	545.16	340.92	235.47	121.99
EBITDA Margin	9.88%	10.76%	8.98%	7.88%	9.54%	10.81%
D&A For EBITDA	29.77	45	34.63	22.99	23.93	20.57
EBIT	719.15	734.66	510.53	317.94	211.53	101.42
EBIT Margin	9.49%	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	-	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.