Ghandhara Industries Limited (PSX:GHNI)

Ghandhara Industries Income Statement

Financials in millions PKR. Fiscal year is July - June.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Revenue	43,335	37,463	14,666	14,543	24,265	14,999
Revenue Growth (YoY)	138.11%	155.44%	0.85%	-40.07%	61.77%	27.24%
Cost of Revenue	32,782	28,384	11,811	12,242	21,307	12,924
Gross Profit	10,552	9,079	2,855	2,301	2,958	2,075
Selling, General & Admin	2,560	2,518	1,446	1,299	1,317	924.4
Other Operating Expenses	311.26	378.2	-41.51	-43.62	148.97	14.8
Operating Expenses	2,872	2,896	1,404	1,255	1,466	939.2
Operating Income	7,681	6,182	1,451	1,046	1,491	1,136
Interest Expense	-18.8	-42.8	-485.54	-736.33	-379.55	-419.54
Interest & Investment Income	180.85	180.85	120.54	133.09	89.13	61.19
Currency Exchange Gain (Loss)	-	-	-	-	-0.53	-0.72
Other Non Operating Income (Expenses)	-45.96	-45.96	-31.82	-27.85	-72.03	-46.31
EBT Excluding Unusual Items	7,797	6,275	1,054	414.81	1,128	730.49
Gain (Loss) on Sale of Investments	173.23	173.23	-	-	-	-
Gain (Loss) on Sale of Assets	5.99	5.99	15.42	9.03	12.46	7.7
Pretax Income	7,976	6,454	1,069	423.83	1,141	738.19
Income Tax Expense	2,455	1,870	287.96	244.41	412.4	133.89
Net Income	5,521	4,584	781.41	179.42	728.5	604.3
Net Income to Common	5,521	4,584	781.41	179.42	728.5	604.3
Net Income Growth	306.42%	486.59%	335.51%	-75.37%	20.55%	-
Shares Outstanding (Basic)	43	43	43	43	43	43
Shares Outstanding (Diluted)	43	43	43	43	43	43
EPS (Basic)	129.56	107.58	18.34	4.21	17.10	14.18
EPS (Diluted)	129.56	107.58	18.34	4.21	17.10	14.18
EPS Growth	306.68%	486.59%	335.51%	-75.37%	20.55%	-
Free Cash Flow	8,504	8,294	3,706	827.58	-1,565	3,870
Free Cash Flow Per Share	199.56	194.66	86.98	19.42	-36.73	90.84
Dividend Per Share	10.000	10.000	-	-	-	-
Gross Margin	24.35%	24.23%	19.47%	15.82%	12.19%	13.83%
Operating Margin	17.72%	16.50%	9.89%	7.19%	6.15%	7.57%
Profit Margin	12.74%	12.23%	5.33%	1.23%	3.00%	4.03%
Free Cash Flow Margin	19.62%	22.14%	25.27%	5.69%	-6.45%	25.80%
EBITDA	7,828	6,302	1,543	1,142	1,700	1,316
EBITDA Margin	18.06%	16.82%	10.52%	7.85%	7.01%	8.77%
D&A For EBITDA	147.41	119.73	91.99	95.62	208.89	180.04
EBIT	7,681	6,182	1,451	1,046	1,491	1,136
EBIT Margin	17.72%	16.50%	9.89%	7.19%	6.15%	7.57%
Effective Tax Rate	30.78%	28.98%	26.93%	57.67%	36.15%	18.14%
Advertising Expenses	-	53.1	23.34	5.73	20.5	31.05

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