Bunny's Limited (PSX:BNL)

Bunny's Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Revenue	7,380	7,009	5,687	4,469	3,570
Revenue Growth (YoY)	5.29%	23.26%	27.25%	25.18%	27.87%
Cost of Revenue	5,445	5,585	4,327	3,478	2,628
Gross Profit	1,935	1,424	1,360	990.66	942.4
Selling, General & Admin	1,430	1,174	951.99	714.83	609.51
Other Operating Expenses	27.57	-	10.02	10.63	16.12
Operating Expenses	1,458	1,174	962.01	725.46	625.63
Operating Income	477.4	249.96	397.72	265.19	316.77
Interest Expense	-192.13	-267.53	-202.4	-103.44	-78.52
Other Non Operating Income (Expenses)	35.58	0.41	3.17	3.39	8.64
EBT Excluding Unusual Items	320.85	-17.15	198.5	165.15	246.89
Gain (Loss) on Sale of Assets	40.13	12.04	-0.31	-	10.22
Pretax Income	360.97	-5.11	198.19	165.15	257.12
Income Tax Expense	51.42	103.01	66.68	26.19	79.16
Net Income	309.55	-108.13	131.5	138.96	177.95
Net Income to Common	309.55	-108.13	131.5	138.96	177.95
Net Income Growth	-	-	-5.37%	-21.91%	39.24%
Shares Outstanding (Basic)	67	67	67	67	67
Shares Outstanding (Diluted)	67	67	67	67	67
EPS (Basic)	4.63	-1.62	1.97	2.08	2.66
EPS (Diluted)	4.63	-1.62	1.97	2.08	2.66
EPS Growth	-	-	-5.37%	-21.91%	39.24%
Free Cash Flow	4.97	29.04	-97.26	-45.73	-480
Free Cash Flow Per Share	0.07	0.43	-1.46	-0.69	-7.18
Gross Margin	26.22%	20.31%	23.91%	22.17%	26.40%
Operating Margin	6.47%	3.57%	6.99%	5.93%	8.87%
Profit Margin	4.19%	-1.54%	2.31%	3.11%	4.98%
Free Cash Flow Margin	0.07%	0.41%	-1.71%	-1.02%	-13.44%
EBITDA	585.51	356.45	519.41	351.98	383.51
EBITDA Margin	7.93%	5.08%	9.13%	7.88%	10.74%
D&A For EBITDA	108.11	106.49	121.69	86.79	66.74
EBIT	477.4	249.96	397.72	265.19	316.77
EBIT Margin	6.47%	3.57%	6.99%	5.93%	8.87%
Effective Tax Rate	14.24%	-	33.65%	15.86%	30.79%
Advertising Expenses	74.44	39.73	29.74	39.85	38.25

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.