PSX:FFLM 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	Dec '25 Dec 31, 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
Operating Revenue	10.42	13.21	10.89	11.07	15.51	17.01
Other Revenue	-0.04	0.04	1.23	6.11	5.3	5
Revenue	10.38	13.25	12.12	17.18	20.81	22
Revenue Growth (YoY)	-25.75%	9.29%	-29.44%	-17.46%	-5.41%	8.19%
Cost of Revenue	7.29	3.59	24.66	7.77	9.65	14.73
Gross Profit	3.09	9.66	-12.54	9.41	11.16	7.27
Selling, General & Admin	14.3	10.56	10.13	11.16	13.15	11.91
Operating Expenses	14.3	10.56	10.13	11.16	13.15	11.91
Operating Income	-11.21	-0.9	-22.67	-1.75	-1.98	-4.64
Interest Expense	-0	-0	-0.01	-	-	-
Other Non Operating Income (Expenses)	-0.12	-0.59	-0.66	-1.5	-5.93	-
EBT Excluding Unusual Items	-11.33	-1.48	-23.33	-3.25	-7.91	-4.64
Gain (Loss) on Sale of Investments	-	-	-	-	-	-0.29
Gain (Loss) on Sale of Assets	0.02	0.02	-	1.06	1.96	2.02
Pretax Income	-11.31	-1.47	-23.33	-2.19	-5.96	-2.91
Income Tax Expense	0.44	0.17	-0.07	0.21	0.26	-
Net Income	-11.75	-1.63	-23.26	-2.4	-6.22	-2.91
Net Income to Common	-11.75	-1.63	-23.26	-2.4	-6.22	-2.91
Shares Outstanding (Basic)	26	26	26	26	26	26
Shares Outstanding (Diluted)	26	26	26	26	26	26
EPS (Basic)	-0.45	-0.06	-0.88	-0.09	-0.24	-0.11
EPS (Diluted)	-0.45	-0.06	-0.88	-0.09	-0.24	-0.11
Free Cash Flow	-14.95	-2.03	1.89	0.16	-2.73	-0.78
Free Cash Flow Per Share	-0.57	-0.08	0.07	0.01	-0.10	-0.03
Gross Margin	29.76%	72.91%	-103.46%	54.79%	53.64%	33.04%
Operating Margin	-107.99%	-6.77%	-187.02%	-10.16%	-9.52%	-21.09%
Profit Margin	-113.20%	-12.33%	-191.90%	-14.00%	-29.86%	-13.21%
Free Cash Flow Margin	-144.06%	-15.33%	15.58%	0.93%	-13.13%	-3.55%
EBITDA	-11.2	-0.88	-22.63	-1.66	-1.7	-4.43
EBITDA Margin	-107.93%	-6.63%	-186.70%	-9.66%	-8.16%	-20.15%
D&A For EBITDA	0.01	0.02	0.04	0.09	0.28	0.21
EBIT	-11.21	-0.9	-22.67	-1.75	-1.98	-4.64
EBIT Margin	-107.99%	-6.77%	-187.02%	-10.16%	-9.52%	-21.09%
Revenue as Reported	10.86	13.26	12.16	19.73	23.71	-
Advertising Expenses	-	-	-	-	-	0.03

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.