SG Allied Businesses Limited (PSX:SGABL)

SG Allied Businesses 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	Mar 31, 2026	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Revenue	79.37	85.22	57.2	22.14	14.25	16.9
Revenue Growth (YoY)	-1.25%	48.99%	158.37%	55.39%	-15.71%	222.24%
Cost of Revenue	82.91	62.68	41.56	26.79	10.56	5.14
Gross Profit	-3.53	22.54	15.64	-4.65	3.69	11.76
Selling, General & Admin	106.16	112.02	115.51	70.27	52.74	47.63
Other Operating Expenses	12	10.18	-	1.06	6.53	6.79
Operating Expenses	131.23	135.28	115.51	80.88	67.36	62.5
Operating Income	-134.77	-112.75	-99.87	-85.53	-63.67	-50.74
Interest Expense	-0.03	-	-	-	-	-
Other Non Operating Income (Expenses)	111.14	97.81	83.01	77.04	53.73	49.76
EBT Excluding Unusual Items	-23.65	-14.94	-16.85	-8.48	-9.94	-0.98
Pretax Income	-23.65	-14.94	-16.85	-8.48	-9.94	-0.98
Income Tax Expense	-2.78	0.23	-0.72	-0.12	0.85	10.94
Net Income	-20.88	-15.17	-16.14	-8.36	-10.79	-11.92
Net Income to Common	-20.88	-15.17	-16.14	-8.36	-10.79	-11.92
Shares Outstanding (Basic)	15	15	15	15	15	15
Shares Outstanding (Diluted)	15	15	15	15	15	15
EPS (Basic)	-1.39	-1.01	-1.08	-0.56	-0.72	-0.79
EPS (Diluted)	-1.39	-1.01	-1.08	-0.56	-0.72	-0.79
Free Cash Flow	-	-14.55	-17.15	-35.93	-90.14	-8.68
Free Cash Flow Per Share	-	-0.97	-1.14	-2.40	-6.01	-0.58
Gross Margin	-4.45%	26.45%	27.34%	-21.02%	25.87%	69.60%
Operating Margin	-169.79%	-132.30%	-174.60%	-386.33%	-446.93%	-300.18%
Profit Margin	-26.31%	-17.80%	-28.21%	-37.76%	-75.76%	-70.53%
Free Cash Flow Margin	-	-17.08%	-29.99%	-162.31%	-632.67%	-51.36%
EBITDA	-115.11	-97	-89.02	-74.72	-54.77	-41.38
EBITDA Margin	-145.03%	-113.83%	-155.63%	-	-	-244.82%
D&A For EBITDA	19.66	15.74	10.85	10.81	8.91	9.36
EBIT	-134.77	-112.75	-99.87	-85.53	-63.67	-50.74
EBIT Margin	-169.79%	-132.30%	-174.60%	-	-	-
Advertising Expenses	-	0.43	0.67	0.51	0.15	0.12

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