Ellcot Spinning Mills Limited (PSX:ELSM)
Pakistan
· Delayed Price · Currency is PKR 122.00
+2.00 (1.67%)
At close: Dec 5, 2025
Ellcot Spinning Mills 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 | 2016 - 2020 |
| Revenue | 15,830 | 15,886 | 15,511 | 12,224 | 10,873 | 7,716 | Upgrade
|
| Revenue Growth (YoY) | -0.46% | 2.42% | 26.88% | 12.42% | 40.93% | 25.40% | Upgrade
|
| Cost of Revenue | 14,896 | 14,915 | 14,464 | 11,182 | 8,725 | 6,316 | Upgrade
|
| Gross Profit | 934.12 | 970.92 | 1,047 | 1,042 | 2,149 | 1,399 | Upgrade
|
| Selling, General & Admin | 335.32 | 333.35 | 332.47 | 342.63 | 302.39 | 234.83 | Upgrade
|
| Other Operating Expenses | 77.25 | 25.15 | 14.69 | -2.16 | 106.88 | 73.63 | Upgrade
|
| Operating Expenses | 412.66 | 358.58 | 347.78 | 317.28 | 432.62 | 307.9 | Upgrade
|
| Operating Income | 521.46 | 612.33 | 699.35 | 724.77 | 1,716 | 1,091 | Upgrade
|
| Interest Expense | -300.39 | -324.79 | -471.98 | -72.29 | -156.12 | -110.2 | Upgrade
|
| Interest & Investment Income | 16.01 | 16.01 | 67.04 | 51.82 | 36.26 | 34.09 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.21 | -0.21 | -2.67 | 6.35 | 25.24 | 7.31 | Upgrade
|
| Other Non Operating Income (Expenses) | -5.81 | -5.81 | -8.95 | -116.62 | -6.59 | -5.43 | Upgrade
|
| EBT Excluding Unusual Items | 231.06 | 297.53 | 282.79 | 594.03 | 1,615 | 1,017 | Upgrade
|
| Gain (Loss) on Sale of Investments | 82.97 | 82.97 | 15.04 | 14.11 | - | 0.58 | Upgrade
|
| Gain (Loss) on Sale of Assets | 4.13 | 4.13 | 4.3 | 6.32 | 14.13 | -1.37 | Upgrade
|
| Pretax Income | 318.15 | 384.62 | 302.13 | 614.46 | 1,629 | 1,016 | Upgrade
|
| Income Tax Expense | 300.68 | 308 | 149.15 | 194.72 | 397.87 | 202.63 | Upgrade
|
| Net Income | 17.47 | 76.62 | 152.98 | 419.74 | 1,231 | 813.6 | Upgrade
|
| Net Income to Common | 17.47 | 76.62 | 152.98 | 419.74 | 1,231 | 813.6 | Upgrade
|
| Net Income Growth | -91.94% | -49.92% | -63.55% | -65.91% | 51.34% | 260.19% | Upgrade
|
| Shares Outstanding (Basic) | 11 | 11 | 11 | 11 | 11 | 11 | Upgrade
|
| Shares Outstanding (Diluted) | 11 | 11 | 11 | 11 | 11 | 11 | Upgrade
|
| EPS (Basic) | 1.60 | 7.00 | 13.97 | 38.33 | 112.45 | 74.30 | Upgrade
|
| EPS (Diluted) | 1.60 | 7.00 | 13.97 | 38.33 | 112.45 | 74.30 | Upgrade
|
| EPS Growth | -91.94% | -49.92% | -63.55% | -65.91% | 51.34% | 260.19% | Upgrade
|
| Free Cash Flow | -1,787 | -1,119 | 1,457 | -1,176 | -1,708 | 470.73 | Upgrade
|
| Free Cash Flow Per Share | -163.22 | -102.18 | 133.03 | -107.36 | -156.01 | 42.99 | Upgrade
|
| Dividend Per Share | 4.000 | 4.000 | 5.000 | 6.000 | 10.000 | 10.000 | Upgrade
|
| Dividend Growth | -20.00% | -20.00% | -16.67% | -40.00% | - | - | Upgrade
|
| Gross Margin | 5.90% | 6.11% | 6.75% | 8.52% | 19.76% | 18.13% | Upgrade
|
| Operating Margin | 3.29% | 3.85% | 4.51% | 5.93% | 15.78% | 14.14% | Upgrade
|
| Profit Margin | 0.11% | 0.48% | 0.99% | 3.43% | 11.32% | 10.54% | Upgrade
|
| Free Cash Flow Margin | -11.29% | -7.04% | 9.39% | -9.62% | -15.71% | 6.10% | Upgrade
|
| EBITDA | 1,009 | 1,103 | 1,236 | 1,150 | 2,071 | 1,364 | Upgrade
|
| EBITDA Margin | 6.38% | 6.94% | 7.97% | 9.41% | 19.04% | 17.68% | Upgrade
|
| D&A For EBITDA | 488.02 | 490.49 | 536.74 | 425.22 | 354.45 | 272.6 | Upgrade
|
| EBIT | 521.46 | 612.33 | 699.35 | 724.77 | 1,716 | 1,091 | Upgrade
|
| EBIT Margin | 3.29% | 3.85% | 4.51% | 5.93% | 15.78% | 14.14% | Upgrade
|
| Effective Tax Rate | 94.51% | 80.08% | 49.36% | 31.69% | 24.42% | 19.94% | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.