Buxly Paints 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	571.91	587.14	622.99	577.08	516.47	354.57
Revenue Growth (YoY)	-4.84%	-5.75%	7.95%	11.73%	45.66%	28.83%
Cost of Revenue	458.04	475.61	515.84	487.78	448.9	296.8
Gross Profit	113.87	111.53	107.14	89.3	67.58	57.78
Selling, General & Admin	115.38	106.68	84.03	73.39	54.5	45.45
Operating Expenses	115.38	106.68	84.03	73.39	54.5	45.45
Operating Income	-1.51	4.85	23.11	15.91	13.08	12.32
Interest Expense	-5.91	-7.43	-10.33	-8.03	-4.99	-7.39
Interest & Investment Income	0.03	0.03	0.03	0.01	0.01	0.01
Other Non Operating Income (Expenses)	7.01	5.84	1.98	2.04	2.58	3.14
EBT Excluding Unusual Items	-0.38	3.28	14.79	9.93	10.68	8.08
Pretax Income	-0.38	3.28	14.79	9.93	10.68	8.08
Income Tax Expense	7.15	7.34	7.79	7.21	6.46	5.32
Net Income	-7.53	-4.06	7	2.72	4.21	2.77
Net Income to Common	-7.53	-4.06	7	2.72	4.21	2.77
Net Income Growth	-	-	157.75%	-35.49%	52.33%	5217.31%
Shares Outstanding (Basic)	1	1	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1	1	1
EPS (Basic)	-5.22	-2.82	4.86	1.89	2.92	1.92
EPS (Diluted)	-5.22	-2.82	4.86	1.89	2.92	1.92
EPS Growth	-	-	157.75%	-35.49%	52.33%	5217.32%
Free Cash Flow	62.97	2.39	-35.05	17.8	45.11	-21.23
Free Cash Flow Per Share	43.64	1.66	-24.34	12.36	31.33	-14.74
Gross Margin	19.91%	19.00%	17.20%	15.47%	13.08%	16.29%
Operating Margin	-0.26%	0.83%	3.71%	2.76%	2.53%	3.48%
Profit Margin	-1.32%	-0.69%	1.12%	0.47%	0.82%	0.78%
Free Cash Flow Margin	11.01%	0.41%	-5.63%	3.08%	8.73%	-5.99%
EBITDA	-1.27	5.09	23.33	16.13	13.63	12.58
EBITDA Margin	-0.22%	0.87%	3.74%	2.79%	2.64%	3.55%
D&A For EBITDA	0.24	0.24	0.21	0.22	0.56	0.26
EBIT	-1.51	4.85	23.11	15.91	13.08	12.32
EBIT Margin	-0.26%	0.83%	3.71%	2.76%	2.53%	3.48%
Effective Tax Rate	-	223.75%	52.65%	72.64%	60.55%	65.80%
Advertising Expenses	-	0.42	4.24	5.96	5.38	2.41

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