Frontier Ceramics 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
Revenue	4,736	4,390	3,419	4,115	3,758	2,829
Revenue Growth (YoY)	26.78%	28.40%	-16.91%	9.51%	32.85%	153.67%
Cost of Revenue	4,266	3,989	3,346	4,011	3,515	2,532
Gross Profit	470.71	401.63	73.79	104.59	242.76	296.94
Selling, General & Admin	66.57	63.1	62.49	74.98	57.68	45.02
Other Operating Expenses	29.15	28.72	5.11	4.84	13.95	18.53
Operating Expenses	95.73	91.82	67.6	79.82	71.63	63.54
Operating Income	374.99	309.8	6.19	24.77	171.13	233.4
Interest Expense	-22.42	-28.81	-142.27	-109.66	-36.6	-30.68
Interest & Investment Income	25.25	2.42	31.62	12.58	1.38	0.8
Currency Exchange Gain (Loss)	-0.08	-	-	-66.76	1.95	0.38
Other Non Operating Income (Expenses)	7.2	3.14	5.54	7.55	-0.93	-0.13
EBT Excluding Unusual Items	384.94	286.56	-98.93	-131.52	136.93	203.76
Other Unusual Items	-	-	-	-	0.04	1.26
Pretax Income	384.94	286.56	-98.93	-131.52	136.97	205.02
Income Tax Expense	181.7	139.06	10.99	21.95	98.47	44.31
Net Income	203.24	147.5	-109.91	-153.47	38.5	160.7
Net Income to Common	203.24	147.5	-109.91	-153.47	38.5	160.7
Net Income Growth	-	-	-	-	-76.04%	266.47%
Shares Outstanding (Basic)	38	38	38	38	38	38
Shares Outstanding (Diluted)	38	38	38	38	38	38
EPS (Basic)	5.37	3.89	-2.90	-4.05	1.02	4.24
EPS (Diluted)	5.37	3.89	-2.90	-4.05	1.02	4.24
EPS Growth	-	-	-	-	-76.04%	266.47%
Free Cash Flow	52.15	394.76	416.98	-323.24	107.92	107.82
Free Cash Flow Per Share	1.38	10.42	11.01	-8.54	2.85	2.85
Gross Margin	9.94%	9.15%	2.16%	2.54%	6.46%	10.50%
Operating Margin	7.92%	7.06%	0.18%	0.60%	4.55%	8.25%
Profit Margin	4.29%	3.36%	-3.21%	-3.73%	1.03%	5.68%
Free Cash Flow Margin	1.10%	8.99%	12.20%	-7.85%	2.87%	3.81%
EBITDA	577.29	523.83	227.58	262.67	377.11	380.34
EBITDA Margin	12.19%	11.93%	6.66%	6.38%	10.03%	13.44%
D&A For EBITDA	202.3	214.03	221.39	237.9	205.98	146.94
EBIT	374.99	309.8	6.19	24.77	171.13	233.4
EBIT Margin	7.92%	7.06%	0.18%	0.60%	4.55%	8.25%
Effective Tax Rate	47.20%	48.53%	-	-	71.89%	21.62%
Advertising Expenses	-	0.14	0.19	0.27	0	0.26

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