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	Mar '26 Mar 31, 2026	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	4,726	4,390	3,419	4,115	3,758	2,829
Revenue Growth (YoY)	11.04%	28.40%	-16.91%	9.51%	32.85%	153.67%
Cost of Revenue	4,235	3,989	3,346	4,011	3,515	2,532
Gross Profit	490.64	401.63	73.79	104.59	242.76	296.94
Selling, General & Admin	68.42	63.1	62.49	74.98	57.68	45.02
Other Operating Expenses	-29.48	28.72	5.11	4.84	13.95	18.53
Operating Expenses	38.94	91.82	67.6	79.82	71.63	63.54
Operating Income	451.7	309.8	6.19	24.77	171.13	233.4
Interest Expense	-39.75	-28.81	-142.27	-109.66	-36.6	-30.68
Interest & Investment Income	1.49	2.42	31.62	12.58	1.38	0.8
Currency Exchange Gain (Loss)	-	-	-	-66.76	1.95	0.38
Other Non Operating Income (Expenses)	11.31	3.14	5.54	7.55	-0.93	-0.13
EBT Excluding Unusual Items	424.76	286.56	-98.93	-131.52	136.93	203.76
Other Unusual Items	-	-	-	-	0.04	1.26
Pretax Income	424.76	286.56	-98.93	-131.52	136.97	205.02
Income Tax Expense	171.38	139.06	10.99	21.95	98.47	44.31
Net Income	253.37	147.5	-109.91	-153.47	38.5	160.7
Net Income to Common	253.37	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
Shares Change (YoY)	-1.11%	-	-	-	-	-
EPS (Basic)	6.69	3.89	-2.90	-4.05	1.02	4.24
EPS (Diluted)	6.69	3.89	-2.90	-4.05	1.02	4.24
EPS Growth	-	-	-	-	-76.04%	266.47%
Free Cash Flow	106.24	394.76	416.98	-323.24	107.92	107.82
Free Cash Flow Per Share	2.80	10.42	11.01	-8.54	2.85	2.85
Gross Margin	10.38%	9.15%	2.16%	2.54%	6.46%	10.50%
Operating Margin	9.56%	7.06%	0.18%	0.60%	4.55%	8.25%
Profit Margin	5.36%	3.36%	-3.21%	-3.73%	1.03%	5.68%
Free Cash Flow Margin	2.25%	8.99%	12.20%	-7.85%	2.87%	3.81%
EBITDA	648.13	523.83	227.58	262.67	377.11	380.34
EBITDA Margin	13.71%	11.93%	6.66%	6.38%	10.03%	13.44%
D&A For EBITDA	196.44	214.03	221.39	237.9	205.98	146.94
EBIT	451.7	309.8	6.19	24.77	171.13	233.4
EBIT Margin	9.56%	7.06%	0.18%	0.60%	4.55%	8.25%
Effective Tax Rate	40.35%	48.53%	-	-	71.89%	21.62%
Advertising Expenses	-	0.14	0.19	0.27	0	0.26

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