Image Pakistan Limited (PSX: IMAGE)
Pakistan
· Delayed Price · Currency is PKR 18.84
-0.20 (-1.05%)
At close: Dec 24, 2024
Image Pakistan Income Statement
Financials in millions PKR. Fiscal year is July - June.
Millions PKR. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2019 - 2015 |
| Revenue | 4,130 | 3,973 | 2,696 | 1,718 | 1,002 | 403.18 | Upgrade
|
| Revenue Growth (YoY) | 38.91% | 47.33% | 56.92% | 71.51% | 148.49% | 4.23% | Upgrade
|
| Cost of Revenue | 2,435 | 2,425 | 1,654 | 973.39 | 559.8 | 188.45 | Upgrade
|
| Gross Profit | 1,695 | 1,548 | 1,042 | 744.85 | 442.04 | 214.72 | Upgrade
|
| Selling, General & Admin | 996.29 | 944.63 | 654.13 | 499.57 | 242.84 | 151.58 | Upgrade
|
| Other Operating Expenses | -1.9 | - | -0.01 | - | - | - | Upgrade
|
| Operating Expenses | 994.39 | 944.63 | 654.13 | 499.57 | 242.84 | 151.58 | Upgrade
|
| Operating Income | 700.57 | 603.24 | 388.08 | 245.28 | 199.2 | 63.14 | Upgrade
|
| Interest Expense | -78.09 | -75.1 | -22.38 | -16.89 | -27.77 | -22.56 | Upgrade
|
| Interest & Investment Income | 0.45 | 0.45 | 0.14 | - | 0.08 | 0.01 | Upgrade
|
| Currency Exchange Gain (Loss) | - | - | 1.41 | -0.07 | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -48.51 | -48.51 | -33.28 | -56.27 | -16.07 | -2.05 | Upgrade
|
| EBT Excluding Unusual Items | 574.42 | 480.08 | 333.97 | 172.05 | 155.44 | 38.55 | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.01 | -0.01 | - | - | - | - | Upgrade
|
| Pretax Income | 574.41 | 480.07 | 334.06 | 172.05 | 155.44 | 38.55 | Upgrade
|
| Income Tax Expense | 83.04 | 81.16 | 45.42 | -36.11 | 40.34 | 16.14 | Upgrade
|
| Earnings From Continuing Operations | 491.37 | 398.91 | 288.64 | 208.16 | 115.1 | 22.4 | Upgrade
|
| Minority Interest in Earnings | -0.1 | -0.08 | -0.06 | -0.02 | - | - | Upgrade
|
| Net Income | 491.27 | 398.83 | 288.58 | 208.14 | 115.1 | 22.4 | Upgrade
|
| Net Income to Common | 491.27 | 398.83 | 288.58 | 208.14 | 115.1 | 22.4 | Upgrade
|
| Net Income Growth | 27.34% | 38.20% | 38.65% | 80.83% | 413.73% | -57.46% | Upgrade
|
| Shares Outstanding (Basic) | 168 | 144 | 109 | 111 | 75 | 75 | Upgrade
|
| Shares Outstanding (Diluted) | 168 | 144 | 109 | 111 | 75 | 75 | Upgrade
|
| Shares Change (YoY) | 49.68% | 31.64% | -2.17% | 48.10% | 0.03% | - | Upgrade
|
| EPS (Basic) | 2.92 | 2.78 | 2.65 | 1.87 | 1.53 | 0.30 | Upgrade
|
| EPS (Diluted) | 2.92 | 2.78 | 2.65 | 1.87 | 1.53 | 0.30 | Upgrade
|
| EPS Growth | -14.92% | 4.99% | 41.73% | 22.10% | 413.56% | -57.46% | Upgrade
|
| Free Cash Flow | -797.22 | -640.83 | -76.79 | -418.06 | -47.28 | -63.67 | Upgrade
|
| Free Cash Flow Per Share | -4.74 | -4.47 | -0.70 | -3.75 | -0.63 | -0.85 | Upgrade
|
| Dividend Per Share | - | - | 1.500 | - | 0.756 | - | Upgrade
|
| Gross Margin | 41.04% | 38.96% | 38.65% | 43.35% | 44.12% | 53.26% | Upgrade
|
| Operating Margin | 16.96% | 15.19% | 14.39% | 14.28% | 19.88% | 15.66% | Upgrade
|
| Profit Margin | 11.90% | 10.04% | 10.70% | 12.11% | 11.49% | 5.56% | Upgrade
|
| Free Cash Flow Margin | -19.30% | -16.13% | -2.85% | -24.33% | -4.72% | -15.79% | Upgrade
|
| EBITDA | 822.33 | 720.3 | 468.68 | 310.94 | 244.64 | 100.3 | Upgrade
|
| EBITDA Margin | 19.91% | 18.13% | 17.38% | 18.10% | 24.42% | 24.88% | Upgrade
|
| D&A For EBITDA | 121.76 | 117.06 | 80.6 | 65.65 | 45.44 | 37.16 | Upgrade
|
| EBIT | 700.57 | 603.24 | 388.08 | 245.28 | 199.2 | 63.14 | Upgrade
|
| EBIT Margin | 16.96% | 15.19% | 14.39% | 14.28% | 19.88% | 15.66% | Upgrade
|
| Effective Tax Rate | 14.46% | 16.91% | 13.60% | - | 25.95% | 41.88% | Upgrade
|
| Advertising Expenses | - | 316.36 | 204.66 | 155.73 | 73.19 | 25.29 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.