First Habib Modaraba 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
Interest and Dividend Income	4,574	4,972	5,191	3,435	1,563	926.23
Total Interest Expense	3,055	3,321	3,504	2,287	933.68	422.37
Net Interest Income	1,520	1,651	1,688	1,148	629.09	503.86
Revenue Before Loan Losses	1,520	1,651	1,688	1,148	629.09	503.86
Provision for Loan Losses	-19.69	111.98	315.3	316.3	103.79	41.37
Revenue	1,539	1,539	1,372	832.14	525.3	462.48
Revenue Growth (YoY)	3.68%	12.14%	64.93%	58.41%	13.58%	33.91%
Salaries & Employee Benefits	24.72	25.94	24.43	15.73	10.11	7.41
Cost of Services Provided	472.39	444.79	397.98	307.27	223.26	189.37
Other Operating Expenses	44.34	49.22	35.69	12.74	8.11	6.08
Total Operating Expenses	541.45	519.95	458.11	335.74	241.48	202.86
Operating Income	997.97	1,019	914.37	496.4	283.82	259.62
EBT Excluding Unusual Items	1,125	1,181	1,100	646.46	414.2	329.97
Gain (Loss) on Sale of Investments	62.47	62.47	80.34	59.95	24.21	-
Other Unusual Items	1.34	1.34	-	2.55	-	9.31
Pretax Income	1,190	1,245	1,181	770.79	495.28	363.15
Income Tax Expense	375.77	343.75	490.92	251.16	113.16	-
Net Income	813.74	901.5	690.2	519.63	382.12	363.15
Net Income to Common	813.74	901.5	690.2	519.63	382.12	363.15
Net Income Growth	18.80%	30.61%	32.82%	35.98%	5.22%	14.67%
Shares Outstanding (Basic)	111	111	111	111	101	101
Shares Outstanding (Diluted)	111	111	111	111	101	101
Shares Change (YoY)	-0.03%	-	-	9.95%	-	-
EPS (Basic)	7.34	8.13	6.23	4.69	3.79	3.60
EPS (Diluted)	7.34	8.13	6.23	4.69	3.79	3.60
EPS Growth	18.84%	30.61%	32.82%	23.68%	5.22%	14.67%
Free Cash Flow	-6,008	-6,922	-5,111	-2,062	-4,682	-1,768
Free Cash Flow Per Share	-54.23	-62.46	-46.12	-18.61	-46.45	-17.54
Dividend Per Share	-	2.250	2.100	2.000	2.000	2.800
Dividend Growth	-	7.14%	5.00%	-	-28.57%	-
Operating Margin	64.83%	66.22%	66.62%	59.65%	54.03%	56.14%
Profit Margin	52.86%	58.58%	50.29%	62.44%	72.74%	78.52%
Free Cash Flow Margin	-390.27%	-449.77%	-372.40%	-247.85%	-891.25%	-382.38%
Effective Tax Rate	31.59%	27.61%	41.56%	32.58%	22.85%	-

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