Last close · 16 Oct 2026
Rs 15.91 -1.06%
Annual · FY2006 – FY2025
Dewan Farooque Motors Limited (DFML) income statement
Dewan Farooque Motors Limited reported revenue of Rs 1.4 bn for FY2025 (Jul 2024 – Jun 2025), up 14,019.5% on FY2024. Gross profit came to -Rs 300.9 mn, a gross margin of -21.4%. Operating profit was -Rs 431.0 mn (an operating margin of -30.7%). Finance cost was Rs 553,000, up 176.5% on FY2024. The loss attributable to shareholders was Rs 578.4 mn, or Rs -4.17 per share.
| Rs mn | FY2025 * Jul 2024 – Jun 2025 | FY2024 * Jul 2023 – Jun 2024 | FY2023 Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 | FY2021 Jul 2020 – Jun 2021 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,405.3 | 10.0 | 0.2 | 0.1 | 1.5 | |||||||||||||||
| Cost of revenue | (1,706.2) | (292.8) | (141.4) | (83.3) | (82.5) | |||||||||||||||
| Gross profit | (300.9) | (282.9) | (141.2) | (83.1) | (81.0) | |||||||||||||||
| Selling, general & administrative expenses | (130.1) | (144.8) | (40.3) | (15.0) | (14.0) | |||||||||||||||
| Operating profit | (431.0) | (427.7) | (181.5) | (98.1) | (95.0) | |||||||||||||||
| Finance cost | (0.6) | (0.2) | (0.0) | — | (0.0) | |||||||||||||||
| Profit before tax | (578.3) | (457.7) | (230.8) | (176.8) | (189.2) | |||||||||||||||
| Taxation | (0.2) | (0.1) | (0.0) | (0.0) | (0.0) | |||||||||||||||
| Profit after tax | (578.4) | (457.8) | (230.8) | (176.8) | (189.3) | |||||||||||||||
| Profit attributable to shareholders | (578.4) | (457.8) | (230.8) | (176.8) | (189.3) | |||||||||||||||
| Per share & other | ||||||||||||||||||||
| EPS – basic (Rs) Rs | (4.17) | (3.30) | (1.73) | (1.33) | (1.42) | |||||||||||||||
| EPS – diluted (Rs) Rs | (4.17) | (3.30) | (1.73) | (1.33) | (1.42) | |||||||||||||||
| Dividend per share (Rs) Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||||
| EBITDA | (344.4) | (362.0) | (131.7) | (45.1) | (36.9) | |||||||||||||||
| Depreciation & amortisation | 86.6 | 65.7 | 49.8 | 53.0 | 58.1 | |||||||||||||||
| Weighted average shares mn | 138.7 | 138.7 | 133.4 | 133.4 | 133.4 | |||||||||||||||
| Rs mn | FY2025 * Jul 2024 – Jun 2025 | FY2024 * Jul 2023 – Jun 2024 | FY2023 Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 | FY2021 Jul 2020 – Jun 2021 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | +14,019.5% | +5,429.4% | +25.0% | -90.7% | +519.2% | |||||||||||||||
| Cost of revenue | +482.6% | +107.1% | +69.8% | +0.9% | -19.4% | |||||||||||||||
| Gross profit | — | — | — | — | — | |||||||||||||||
| Selling, general & administrative expenses | -10.1% | +259.6% | +168.3% | +6.8% | -30.4% | |||||||||||||||
| Operating profit | — | — | — | — | — | |||||||||||||||
| Finance cost | +176.5% | +2,122.2% | — | — | +266.7% | |||||||||||||||
| Profit before tax | — | — | — | — | — | |||||||||||||||
| Taxation | +36.3% | +6,100.0% | -71.4% | -69.6% | +475.0% | |||||||||||||||
| Profit after tax | — | — | — | — | — | |||||||||||||||
| Profit attributable to shareholders | — | — | — | — | — | |||||||||||||||
| Per share & other | ||||||||||||||||||||
| EPS – basic (Rs) | — | — | — | — | — | |||||||||||||||
| EPS – diluted (Rs) | — | — | — | — | — | |||||||||||||||
| Dividend per share (Rs) | — | — | — | — | — | |||||||||||||||
| EBITDA | — | — | — | — | — | |||||||||||||||
| Depreciation & amortisation | +31.9% | +31.9% | -6.2% | -8.7% | -8.9% | |||||||||||||||
| Weighted average shares | — | — | — | — | — | |||||||||||||||
Change against the previous fiscal year; shown when the earlier figure is positive.
| Rs mn | FY2025 * Jul 2024 – Jun 2025 | FY2024 * Jul 2023 – Jun 2024 | FY2023 Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 | FY2021 Jul 2020 – Jun 2021 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |||||||||||||||
| Cost of revenue | (121.4%) | (2,942.2%) | (78,571.1%) | (57,828.5%) | (5,331.7%) | |||||||||||||||
| Gross profit | (21.4%) | (2,842.2%) | (78,471.1%) | (57,728.5%) | (5,231.7%) | |||||||||||||||
| Selling, general & administrative expenses | (9.3%) | (1,454.7%) | (22,369.4%) | (10,420.1%) | (907.2%) | |||||||||||||||
| Operating profit | (30.7%) | (4,296.9%) | (100,840.6%) | (68,148.6%) | (6,139.0%) | |||||||||||||||
| Finance cost | (0.0%) | (2.0%) | (5.0%) | — | (0.7%) | |||||||||||||||
| Profit before tax | (41.1%) | (4,598.8%) | (128,223.9%) | (122,793.8%) | (12,224.1%) | |||||||||||||||
| Taxation | (0.0%) | (1.2%) | (1.1%) | (4.9%) | (1.5%) | |||||||||||||||
| Profit after tax | (41.2%) | (4,600.1%) | (128,225.0%) | (122,798.6%) | (12,225.6%) | |||||||||||||||
| Profit attributable to shareholders | (41.2%) | (4,600.1%) | (128,225.0%) | (122,798.6%) | (12,225.6%) | |||||||||||||||
| Per share & other | ||||||||||||||||||||
| EBITDA | (24.5%) | (3,637.1%) | (73,191.1%) | (31,313.9%) | (2,386.1%) | |||||||||||||||
| Depreciation & amortisation | 6.2% | 659.8% | 27,649.4% | 36,834.7% | 3,752.8% | |||||||||||||||
Each line as a percentage of revenue.
Figures in Pakistani rupees as reported by the company; costs and cash outflows in brackets; "—" = not reported. * Figures in this period do not fully reconcile in the source data (hover the * for details). Updated 16 Oct 2026.
All reported line items 125
| Rs bn | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 | FY2021 Jul 2020 – Jun 2021 |
|---|---|---|---|---|---|
| Revenue from Goods & Services | 1.4 | 0.0 | 0.0 | 0.0 | 0.0 |
| Sales Returns, Allowances & Other Revenue Adjustments | — | — | — | — | — |
| Revenue Taxes | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gross Revenue from Business Activities - Total | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 |
| Revenue from Business Activities - Total | 1.4 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cost of Operating Revenue | 1.7 | 0.3 | 0.1 | 0.1 | 0.1 |
| Cost of Revenues - Total | 1.7 | 0.3 | 0.1 | 0.1 | 0.1 |
| Cost of Revenues - Unclassified | 1.6 | 0.2 | 0.1 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses - Total | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses - Unclassified | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Amortization in Cost of Revenues | 0.0 | 0.0 | 0.0 | — | — |
| Depreciation in Cost of Revenues | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 |
| Depreciation in Selling, General & Administrative Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Labor & Related Expenses including Stock-Based Compensation in Cost of Revenues | — | — | — | — | — |
| Amortization of Intangibles in Selling, General & Administrative Expenses | — | — | — | — | — |
| Material Expenses | — | — | — | — | — |
| Changes in Inventory | — | — | — | — | — |
| Ground leases/Rental Expenses in Cost of Revenues | — | — | — | — | — |
| Gross Profit - Industrials/Property - Total | (0.3) | (0.3) | (0.1) | (0.1) | (0.1) |
| Operating Expenses - Total | 1.8 | 0.4 | 0.2 | 0.1 | 0.1 |
| Labor & Related Expenses including Stock-Based Compensation in Selling, General & Administrative Expenses | — | — | — | — | — |
| Selling, General & Administrative Expenses - Other - Total | — | — | — | — | — |
| Advertising Expense | — | — | — | — | — |
| Rental Expense | — | — | — | — | — |
| Operating Profit before Non-Recurring Income/(Expense) | (0.4) | (0.4) | (0.2) | (0.1) | (0.1) |
| Financing Income/(Expense) - Net - Total | (0.0) | 0.0 | (0.0) | 0.0 | (0.0) |
| Interest Expense - Net of (Interest Income) | 0.0 | 0.0 | 0.0 | — | 0.0 |
| Interest Expense - Net of Capitalized Interest | 0.0 | 0.0 | 0.0 | — | 0.0 |
| Provision for Doubtful Accounts & Write-off | — | — | — | — | — |
| Non-Interest Financial Income/(Expense) - Total | 0.0 | 0.0 | — | — | — |
| Sale of Tangible & Intangible Fixed Assets - Gain/Loss | — | — | 0.0 | 0.0 | 0.0 |
| Equity Earnings/(Loss) - before Taxes including Non-Recurring | (0.1) | (0.1) | (0.1) | (0.1) | — |
| Other Non-Operating Income/(Expense) - Total | (0.0) | 0.0 | 0.0 | 0.0 | (0.1) |
| Foreign Exchange Gain/(Loss) - Non-Business | — | — | — | — | — |
| Normalized Pre-tax Profit | (0.6) | (0.5) | (0.2) | (0.2) | (0.2) |
| Non-Recurring Income/Expense - Total | — | 0.0 | (0.0) | (0.0) | (0.0) |
| Impairment - Tangible & Intangible Fixed Assets | — | — | — | — | — |
| Impairment - Fixed Assets | — | — | — | — | — |
| Interest Income - Non-Bank | — | — | — | — | — |
| Interest Expense on Capital Financing - Gross | — | — | — | — | — |
| Sale of Investments Held for Sale, Maturity & Trading - Gain/(Loss) | 0.0 | 0.0 | — | — | — |
| Provision for Income Tax Expense- Unclassified | — | — | — | — | 0.0 |
| Income before Taxes | (0.6) | (0.5) | (0.2) | (0.2) | (0.2) |
| Income Taxes | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Income Taxes for the Year - Current | 0.0 | 0.0 | 0.0 | 0.0 | — |
| Income Taxes - Domestic - Current | — | — | — | — | — |
| Income Taxes - Other (KFAS/NLST) - Current | 0.0 | 0.0 | 0.0 | 0.0 | — |
| Income Taxes - Deferred | — | — | — | — | — |
| Valuation of Inventory - Gain/(Loss) | — | 0.0 | (0.0) | (0.0) | (0.0) |
| Net Income after Tax | (0.6) | (0.5) | (0.2) | (0.2) | (0.2) |
| Income before Discontinued Operations & Extraordinary Items | (0.6) | (0.5) | (0.2) | (0.2) | (0.2) |
| Net Income before Minority Interest | (0.6) | (0.5) | (0.2) | (0.2) | (0.2) |
| Net Income after Minority Interest | (0.6) | (0.5) | (0.2) | (0.2) | (0.2) |
| Income Available to Common Shares | (0.6) | (0.5) | (0.2) | (0.2) | (0.2) |
| Earnings Adjustments to Net Income - Other Expense/(Income) | — | 0.0 | — | — | — |
| DPS - Common - Gross - Issue - By Period End Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income - Basic - including Extraordinary Items Applicable to Common - Total | (0.6) | (0.5) | (0.2) | (0.2) | (0.2) |
| Income available to Common excluding Extraordinary Items | (0.6) | (0.5) | (0.2) | (0.2) | (0.2) |
| Shares used to calculate Basic EPS - Total mn | 138.7 | 138.7 | 133.4 | 133.4 | 133.4 |
| EPS - Basic - including Extraordinary Items Applicable to Common - Total Rs | (4.17) | (3.30) | (1.73) | (1.33) | (1.42) |
| EPS - Basic - excluding Extraordinary Items Applicable to Common - Total Rs | (4.17) | (3.30) | (1.73) | (1.33) | (1.42) |
| EPS - Basic - excluding Extraordinary Items - Normalized - Total Rs | (4.17) | (3.30) | (1.66) | (1.27) | (1.29) |
| Allocated Net Income including Extraordinary Items Applicable to Common - Issue Specific | (0.6) | (0.5) | (0.2) | (0.2) | (0.2) |
| Earnings Allocation Factor - Basic - Issue Specific | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× |
| Shares used to calculate Basic EPS - Issue Specific mn | 138.7 | 138.7 | 133.4 | 133.4 | 133.4 |
| EPS - Basic - including Extraordinary Items Applicable to Common - Issue Specific Rs | (4.17) | (3.30) | (1.73) | (1.33) | (1.42) |
| EPS - Basic - excluding Extraordinary Items Applicable to Common - Issue Specific Rs | (4.17) | (3.30) | (1.73) | (1.33) | (1.42) |
| EPS - Basic - excluding Extraordinary Items - Normalized - Issue Specific Rs | (4.17) | (3.30) | (1.66) | (1.27) | (1.29) |
| EPS - Basic from Discontinued Operations & Extraordinary Items Rs | 0.00 | (0.00) | 0.00 | 0.00 | 0.00 |
| Dilution Adjustment | — | — | — | — | — |
| Net Income - Diluted - including Extraordinary Items Applicable to Common - Total | (0.6) | (0.5) | (0.2) | (0.2) | (0.2) |
| Diluted Income available to Common excluding Extraordinary Items | (0.6) | (0.5) | (0.2) | (0.2) | (0.2) |
| Shares used to calculate Diluted EPS - Total mn | 138.7 | 138.7 | 133.4 | 133.4 | 133.4 |
| EPS - Diluted - including Extraordinary Items Applicable to Common - Total Rs | (4.17) | (3.30) | (1.73) | (1.33) | (1.42) |
| EPS - Diluted - excluding Extraordinary Items Applicable to Common - Total Rs | (4.17) | (3.30) | (1.73) | (1.33) | (1.42) |
| EPS - Diluted - excluding Extraordinary Items - Normalized - Total Rs | (4.17) | (3.30) | (1.66) | (1.27) | (1.29) |
| Allocated Diluted Net Income including Extraordinary Items Applicable to Common - Issue Specific | (0.6) | (0.5) | (0.2) | (0.2) | (0.2) |
| Earnings Allocation Factor - Diluted - Issue Specific | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× |
| Shares used to calculate Diluted EPS - Issue Specific mn | 138.7 | 138.7 | 133.4 | 133.4 | 133.4 |
| EPS - Diluted - including Extraordinary Items Applicable to Common - Issue Specific Rs | (4.17) | (3.30) | (1.73) | (1.33) | (1.42) |
| EPS - Diluted - excluding Extraordinary Items Applicable to Common - Issue Specific Rs | (4.17) | (3.30) | (1.73) | (1.33) | (1.42) |
| EPS - Diluted - excluding Extraordinary Items - Normalized - Issue Specific Rs | (4.17) | (3.30) | (1.66) | (1.27) | (1.29) |
| EPS - Diluted from Discontinued Operations & Extraordinary Items Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| DPS - Common - Gross - Issue - By Announcement Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| DPS - Common - Net - Issue - By Announcement Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings before Interest & Taxes (EBIT) | (0.4) | (0.4) | (0.2) | (0.1) | (0.1) |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) | (0.3) | (0.4) | (0.1) | (0.0) | (0.0) |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) and Operating Lease Payments | — | — | — | — | — |
| Depreciation & Amortization - Supplemental | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 |
| Depreciation Expense - Total - Supplemental | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 |
| Amortization - Total - Supplemental | 0.0 | 0.0 | 0.0 | — | — |
| Intangible Amortization - Other - Supplemental | 0.0 | 0.0 | 0.0 | — | — |
| Amortization of Licenses, Copyrights, Property Rights & Designs - Supplemental | 0.0 | 0.0 | 0.0 | — | — |
| Depreciation, Depletion & Amortization - Total | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 |
| Amortization of Deferred Costs - Supplemental | — | — | — | — | — |
| Depreciation - Total | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 |
| Amortization of Intangible Assets including Goodwill - Total | — | — | — | — | — |
| Amortization of Intangible Assets excluding Goodwill - Total | 0.0 | 0.0 | 0.0 | — | — |
| Amortization of Deferred Charges - Total | — | — | — | — | — |
| Labor & Related Expenses - Total | — | — | — | — | — |
| Labor & Related Expenses - Supplemental | — | — | — | — | — |
| Auditor Fees | — | — | — | — | — |
| Audit-Related Fees | — | — | — | — | — |
| Fees - Other | — | — | — | — | — |
| Normalized after Tax Profit | (0.6) | (0.5) | (0.2) | (0.2) | (0.2) |
| Normalized Net Income from Continuing Operations | (0.6) | (0.5) | (0.2) | (0.2) | (0.2) |
| Normalized Net Income - Bottom Line | (0.6) | (0.5) | (0.2) | (0.2) | (0.2) |
| Earnings before Interest & Taxes (EBIT) - Normalized | (0.6) | (0.5) | (0.2) | (0.2) | (0.2) |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) - Normalized | (0.5) | (0.4) | (0.2) | (0.1) | (0.1) |
| Rental/Operating Lease Expense | — | — | — | — | — |
| Advertising Expenses - Supplemental | — | — | — | — | — |
| Interest Expense | 0.0 | 0.0 | 0.0 | — | 0.0 |
| Operating Expenses | 1.8 | 0.4 | 0.2 | 0.1 | 0.1 |
| Selling, General & Administrative Expenses excluding Research & Development Expenses | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Income before Taxes & Provision for Loan Losses | (0.6) | (0.5) | (0.2) | (0.2) | (0.2) |
| Cost of Revenue including Operation & Maintenance (Utility) - Total | 1.7 | 0.3 | 0.1 | 0.1 | 0.1 |
| Cost of Revenues excluding Depreciation | 1.6 | 0.2 | 0.1 | 0.0 | 0.0 |
| DPS - Common - Gross - Issue - By Payable Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| DPS - Common - Gross - Issue - By Ex Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Tax Adjusted Operating Income | — | — | — | — | — |
| Operating Expenses excluding Non-Cash Charges - Total | 1.7 | 0.4 | 0.1 | 0.0 | 0.0 |
| Income Available to Common Shares before Depreciation & Amortization | (0.5) | (0.4) | (0.2) | (0.1) | (0.1) |
| Fixed Charges | 0.0 | 0.0 | 0.0 | — | 0.0 |
| Estimated Tax Rate | 0.29× | 0.29× | 0.29× | 0.29× | 0.29× |
| Total Common & Spl DPS -Gross - Issue - By Announcement Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Every line the company reported, in the original order and wording, without regrouping or signs changed.