Burshane LPG (Pakistan) 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	Sep '25 Sep 30, 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	1,917	1,659	2,378	3,534	4,495	2,591
Revenue Growth (YoY)	-2.38%	-30.24%	-32.72%	-21.38%	73.45%	0.34%
Cost of Revenue	1,822	1,579	2,243	3,385	4,330	2,558
Gross Profit	94.74	79.59	134.88	148.47	164.89	33.49
Selling, General & Admin	145.92	145.48	178.78	179.43	183.65	191.19
Other Operating Expenses	-24.49	-14.12	-19.05	4.73	1.25	3.42
Operating Expenses	121.59	131.52	176.24	184.16	184.91	194.61
Operating Income	-26.84	-51.93	-41.36	-35.69	-20.02	-161.12
Interest Expense	-48.37	-56.52	-69.48	-55.98	-11.82	-25.38
Interest & Investment Income	0.68	0.68	0.87	1.1	1.2	2.33
Other Non Operating Income (Expenses)	-2.97	-2.97	-0.35	-0.83	-1.84	-1.61
EBT Excluding Unusual Items	-77.5	-110.74	-110.32	-91.4	-32.48	-185.78
Gain (Loss) on Sale of Assets	4.96	4.96	13.35	1.84	1.91	5.5
Other Unusual Items	139.96	139.96	26.58	25.15	57	16.03
Pretax Income	67.43	34.19	-70.39	-64.41	26.43	-164.25
Income Tax Expense	5.21	4.56	3.43	2	-0.19	-44.37
Net Income	62.22	29.63	-73.81	-66.42	26.61	-119.88
Net Income to Common	62.22	29.63	-73.81	-66.42	26.61	-119.88
Shares Outstanding (Basic)	23	22	22	22	22	22
Shares Outstanding (Diluted)	23	22	22	22	22	22
Shares Change (YoY)	2.09%	-	-	-	-	-
EPS (Basic)	2.72	1.32	-3.28	-2.95	1.18	-5.33
EPS (Diluted)	2.72	1.32	-3.28	-2.95	1.18	-5.33
Free Cash Flow	-45.15	-11.3	-8.81	52.34	-182.13	-170.8
Free Cash Flow Per Share	-1.97	-0.50	-0.39	2.33	-8.10	-7.59
Gross Margin	4.94%	4.80%	5.67%	4.20%	3.67%	1.29%
Operating Margin	-1.40%	-3.13%	-1.74%	-1.01%	-0.45%	-6.22%
Profit Margin	3.25%	1.79%	-3.10%	-1.88%	0.59%	-4.63%
Free Cash Flow Margin	-2.35%	-0.68%	-0.37%	1.48%	-4.05%	-6.59%
EBITDA	23.07	-1.04	11.02	15.76	28.39	-75.79
EBITDA Margin	1.20%	-0.06%	0.46%	0.45%	0.63%	-2.92%
D&A For EBITDA	49.92	50.9	52.38	51.45	48.41	85.34
EBIT	-26.84	-51.93	-41.36	-35.69	-20.02	-161.12
EBIT Margin	-1.40%	-3.13%	-1.74%	-1.01%	-0.45%	-6.22%
Effective Tax Rate	7.73%	13.35%	-	-	-	-
Advertising Expenses	-	-	-	0.62	0.18	0.72

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