FLYNG Flying Cement Company Limited
Latest results: FY2025 · Jun 2025 Q3 FY2026 · Jan – Mar 2026
Last close · 16 Oct 2026
Rs 32.67 -0.24%
Annual · FY2006 – FY2025
Flying Cement Company Limited (FLYNG) income statement
Flying Cement Company Limited reported revenue of Rs 11.2 bn for FY2025 (Jul 2024 – Jun 2025), up 148.0% on FY2024. Gross profit came to Rs 1.7 bn, a gross margin of 15.1%. Operating profit was Rs 1.2 bn (an operating margin of 10.7%). Finance cost was Rs 110.7 mn, down 36.4% on FY2024. Tax of Rs 497.7 mn took 43.8% of pre-tax profit. Profit attributable to shareholders was Rs 638.5 mn, up 1,141.0% on FY2024, or Rs 0.92 per share.
| 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 | 11.2 | 4.5 | 4.2 | 5.3 | 3.2 | |||||||||||||||
| Cost of revenue | (9.5) | (4.2) | (3.7) | (4.5) | (2.9) | |||||||||||||||
| Gross profit | 1.7 | 0.3 | 0.6 | 0.9 | 0.3 | |||||||||||||||
| Selling, general & administrative expenses | (0.4) | (0.1) | (0.1) | (0.1) | (0.1) | |||||||||||||||
| Operating profit | 1.2 | 0.2 | 0.4 | 0.7 | 0.2 | |||||||||||||||
| Finance cost | (0.1) | (0.2) | (0.2) | (0.1) | (0.1) | |||||||||||||||
| Profit before tax | 1.1 | 0.3 | 0.4 | 0.7 | 0.3 | |||||||||||||||
| Taxation | (0.5) | (0.3) | (0.1) | 0.2 | (0.1) | |||||||||||||||
| Profit after tax | 0.6 | 0.1 | 0.3 | 0.9 | 0.1 | |||||||||||||||
| Profit attributable to shareholders | 0.6 | 0.1 | 0.3 | 0.9 | 0.1 | |||||||||||||||
| Per share & other | ||||||||||||||||||||
| EPS – basic (Rs) Rs | 0.92 | 0.07 | 0.39 | 1.33 | 0.34 | |||||||||||||||
| EPS – diluted (Rs) Rs | 0.92 | 0.07 | 0.39 | 1.33 | 0.34 | |||||||||||||||
| Dividend per share (Rs) Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||||
| EBITDA | 1.4 | 0.4 | 0.6 | 0.9 | 0.4 | |||||||||||||||
| Depreciation & amortisation | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | |||||||||||||||
| Weighted average shares mn | 694.8 | 694.8 | 694.8 | 694.8 | 425.8 | |||||||||||||||
| 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 | +148.0% | +6.4% | -20.5% | +66.5% | +197.0% | |||||||||||||||
| Cost of revenue | +127.1% | +14.2% | -17.9% | +53.8% | +88.3% | |||||||||||||||
| Gross profit | +413.7% | -42.9% | -33.8% | +187.9% | — | |||||||||||||||
| Selling, general & administrative expenses | +226.2% | +16.0% | +16.0% | +40.0% | -2.0% | |||||||||||||||
| Operating profit | +555.5% | -59.0% | -39.6% | +236.7% | — | |||||||||||||||
| Finance cost | -36.4% | +3.8% | +46.1% | +61.1% | -10.5% | |||||||||||||||
| Profit before tax | +240.4% | -9.7% | -48.0% | +180.3% | — | |||||||||||||||
| Taxation | +76.3% | +186.7% | — | -295.3% | +514.8% | |||||||||||||||
| Profit after tax | +1,141.0% | -81.0% | -70.7% | +544.5% | — | |||||||||||||||
| Profit attributable to shareholders | +1,141.0% | -81.0% | -70.7% | +544.5% | — | |||||||||||||||
| Per share & other | ||||||||||||||||||||
| EPS – basic (Rs) | +1,140.9% | -81.0% | -70.7% | +295.0% | — | |||||||||||||||
| EPS – diluted (Rs) | +1,140.9% | -81.0% | -70.7% | +295.0% | — | |||||||||||||||
| Dividend per share (Rs) | — | — | — | — | — | |||||||||||||||
| EBITDA | +286.2% | -42.6% | -30.7% | +147.6% | — | |||||||||||||||
| Depreciation & amortisation | -2.1% | +0.2% | +12.3% | +8.3% | +2.2% | |||||||||||||||
| 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 | (84.9%) | (92.7%) | (86.4%) | (83.7%) | (90.6%) | |||||||||||||||
| Gross profit | 15.1% | 7.3% | 13.6% | 16.3% | 9.4% | |||||||||||||||
| Selling, general & administrative expenses | (3.5%) | (2.7%) | (2.5%) | (1.7%) | (2.0%) | |||||||||||||||
| Operating profit | 10.7% | 4.1% | 10.5% | 13.9% | 6.8% | |||||||||||||||
| Finance cost | (1.0%) | (3.9%) | (4.0%) | (2.2%) | (2.2%) | |||||||||||||||
| Profit before tax | 10.1% | 7.4% | 8.7% | 13.3% | 7.9% | |||||||||||||||
| Taxation | (4.4%) | (6.3%) | (2.3%) | 4.0% | (3.4%) | |||||||||||||||
| Profit after tax | 5.7% | 1.1% | 6.4% | 17.4% | 4.5% | |||||||||||||||
| Profit attributable to shareholders | 5.7% | 1.1% | 6.4% | 17.4% | 4.5% | |||||||||||||||
| Per share & other | ||||||||||||||||||||
| EBITDA | 12.2% | 7.8% | 14.5% | 16.7% | 11.2% | |||||||||||||||
| Depreciation & amortisation | 1.5% | 3.8% | 4.0% | 2.9% | 4.4% | |||||||||||||||
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 115
| 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 | 11.2 | 4.5 | 4.2 | 5.3 | 3.2 |
| Sales of Goods & Services - Net - Unclassified | — | — | — | — | — |
| Sales Returns, Allowances & Other Revenue Adjustments | 5.9 | 1.7 | 1.5 | 1.8 | 1.2 |
| Gross Revenue from Business Activities - Total | 17.1 | 6.2 | 5.7 | 7.1 | 4.4 |
| Revenue from Business Activities - Total | 11.2 | 4.5 | 4.2 | 5.3 | 3.2 |
| Cost of Operating Revenue | 9.5 | 4.2 | 3.7 | 4.5 | 2.9 |
| Cost of Revenues - Total | 9.5 | 4.2 | 3.7 | 4.5 | 2.9 |
| Cost of Revenues - Unclassified | 9.3 | 3.8 | 3.5 | 4.3 | 2.8 |
| Selling, General & Administrative Expenses - Total | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 |
| Selling, General & Administrative Expenses - Unclassified | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 |
| Depreciation in Cost of Revenues | 0.2 | 0.4 | 0.2 | 0.2 | 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 | — | — | — | — | — |
| Material Expenses | — | — | — | — | — |
| Other Operating Expense/(Income) - Net | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Materials Purchased | — | — | — | — | — |
| Ground leases/Rental Expenses in Cost of Revenues | — | — | — | — | — |
| Gross Profit - Industrials/Property - Total | 1.7 | 0.3 | 0.6 | 0.9 | 0.3 |
| Operating Expenses - Total | 10.0 | 4.3 | 3.8 | 4.6 | 3.0 |
| 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) | 1.2 | 0.2 | 0.4 | 0.7 | 0.2 |
| Financing Income/(Expense) - Net - Total | (0.1) | (0.2) | (0.2) | (0.1) | (0.1) |
| Interest Expense - Net of (Interest Income) | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 |
| Other Operating Expense | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense - Net of Capitalized Interest | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 |
| Supplementary Adjustments - Operating - Decrease/(Increase) | — | — | — | — | — |
| Non-Interest Financial Income/(Expense) - Total | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) |
| Non-Interest Financial Income/(Expense) - Other - Net | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) |
| Sale of Tangible & Intangible Fixed Assets - Gain/Loss | — | — | — | — | — |
| Other Non-Operating Income/(Expense) - Total | 0.0 | 0.3 | 0.1 | 0.1 | 0.1 |
| Normalized Pre-tax Profit | 1.1 | 0.3 | 0.4 | 0.7 | 0.3 |
| Provision for Income Tax Expense- Unclassified | 0.5 | 0.3 | 0.1 | (0.2) | 0.1 |
| Income before Taxes | 1.1 | 0.3 | 0.4 | 0.7 | 0.3 |
| Income Taxes | 0.5 | 0.3 | 0.1 | (0.2) | 0.1 |
| Income Taxes for the Year - Current | — | — | — | — | — |
| Income Taxes - Domestic - Current | — | — | — | — | — |
| Income Taxes - Other (KFAS/NLST) - Current | — | — | — | — | — |
| Income Taxes - Deferred | — | — | — | — | — |
| Income Taxes - Domestic - Deferred | — | — | — | — | — |
| Income Taxes - Other - Deferred | — | — | — | — | — |
| Income Taxes - Other (by Type) | — | — | — | — | — |
| Net Income after Tax | 0.6 | 0.1 | 0.3 | 0.9 | 0.1 |
| After-Tax Adjustments - Other - Income/(Expense) - Total | — | — | — | — | — |
| Income before Discontinued Operations & Extraordinary Items | 0.6 | 0.1 | 0.3 | 0.9 | 0.1 |
| Net Income before Minority Interest | 0.6 | 0.1 | 0.3 | 0.9 | 0.1 |
| Net Income after Minority Interest | 0.6 | 0.1 | 0.3 | 0.9 | 0.1 |
| Income Available to Common Shares | 0.6 | 0.1 | 0.3 | 0.9 | 0.1 |
| 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 | 0.1 | 0.3 | 0.9 | 0.1 |
| Income available to Common excluding Extraordinary Items | 0.6 | 0.1 | 0.3 | 0.9 | 0.1 |
| Shares used to calculate Basic EPS - Total mn | 694.8 | 694.8 | 694.8 | 694.8 | 425.8 |
| EPS - Basic - including Extraordinary Items Applicable to Common - Total Rs | 0.92 | 0.07 | 0.39 | 1.33 | 0.34 |
| EPS - Basic - excluding Extraordinary Items Applicable to Common - Total Rs | 0.92 | 0.07 | 0.39 | 1.33 | 0.34 |
| EPS - Basic - excluding Extraordinary Items - Normalized - Total Rs | 0.92 | 0.07 | 0.39 | 1.33 | 0.34 |
| Allocated Net Income including Extraordinary Items Applicable to Common - Issue Specific | 0.6 | 0.1 | 0.3 | 0.9 | 0.1 |
| 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 | 694.8 | 694.8 | 694.8 | 694.8 | 425.8 |
| EPS - Basic - including Extraordinary Items Applicable to Common - Issue Specific Rs | 0.92 | 0.07 | 0.39 | 1.33 | 0.34 |
| EPS - Basic - excluding Extraordinary Items Applicable to Common - Issue Specific Rs | 0.92 | 0.07 | 0.39 | 1.33 | 0.34 |
| EPS - Basic - excluding Extraordinary Items - Normalized - Issue Specific Rs | 0.92 | 0.07 | 0.39 | 1.33 | 0.34 |
| 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 | 0.1 | 0.3 | 0.9 | 0.1 |
| Diluted Income available to Common excluding Extraordinary Items | 0.6 | 0.1 | 0.3 | 0.9 | 0.1 |
| Shares used to calculate Diluted EPS - Total mn | 694.8 | 694.8 | 694.8 | 694.8 | 425.8 |
| EPS - Diluted - including Extraordinary Items Applicable to Common - Total Rs | 0.92 | 0.07 | 0.39 | 1.33 | 0.34 |
| EPS - Diluted - excluding Extraordinary Items Applicable to Common - Total Rs | 0.92 | 0.07 | 0.39 | 1.33 | 0.34 |
| EPS - Diluted - excluding Extraordinary Items - Normalized - Total Rs | 0.92 | 0.07 | 0.39 | 1.33 | 0.34 |
| Allocated Diluted Net Income including Extraordinary Items Applicable to Common - Issue Specific | 0.6 | 0.1 | 0.3 | 0.9 | 0.1 |
| 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 | 694.8 | 694.8 | 694.8 | 694.8 | 425.8 |
| EPS - Diluted - including Extraordinary Items Applicable to Common - Issue Specific Rs | 0.92 | 0.07 | 0.39 | 1.33 | 0.34 |
| EPS - Diluted - excluding Extraordinary Items Applicable to Common - Issue Specific Rs | 0.92 | 0.07 | 0.39 | 1.33 | 0.34 |
| EPS - Diluted - excluding Extraordinary Items - Normalized - Issue Specific Rs | 0.92 | 0.07 | 0.39 | 1.33 | 0.34 |
| 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) | 1.2 | 0.2 | 0.4 | 0.7 | 0.2 |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) | 1.4 | 0.4 | 0.6 | 0.9 | 0.4 |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) and Operating Lease Payments | — | — | — | — | — |
| Depreciation & Amortization - Supplemental | 0.2 | 0.4 | 0.2 | 0.2 | 0.1 |
| Depreciation Expense - Total - Supplemental | 0.2 | 0.4 | 0.2 | 0.2 | 0.1 |
| Depreciation - Financial Lease Right-of-Use Assets - Supplemental | 0.0 | — | — | — | — |
| Depreciation, Depletion & Amortization - Total | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 |
| Depreciation - Total | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 |
| Labor & Related Expenses - Total | — | — | — | — | — |
| Labor & Related Expenses - Supplemental | — | — | — | — | — |
| Auditor Fees | — | — | — | — | — |
| Audit-Related Fees | — | — | — | — | — |
| Normalized after Tax Profit | 0.6 | 0.1 | 0.3 | 0.9 | 0.1 |
| Normalized Net Income from Continuing Operations | 0.6 | 0.1 | 0.3 | 0.9 | 0.1 |
| Normalized Net Income - Bottom Line | 0.6 | 0.1 | 0.3 | 0.9 | 0.1 |
| Earnings before Interest & Taxes (EBIT) - Normalized | 1.2 | 0.5 | 0.5 | 0.8 | 0.3 |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) - Normalized | 1.4 | 0.7 | 0.7 | 1.0 | 0.5 |
| Interest Expense on Financial Lease Liabilities - Supplemental | 0.0 | — | — | — | — |
| Rental/Operating Lease Expense | — | — | — | — | — |
| Advertising Expenses - Supplemental | — | — | — | — | — |
| Interest Expense | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 |
| Operating Expenses | 10.0 | 4.3 | 3.8 | 4.6 | 3.0 |
| Selling, General & Administrative Expenses excluding Research & Development Expenses | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 |
| Income before Taxes & Provision for Loan Losses | 1.1 | 0.3 | 0.4 | 0.7 | 0.3 |
| Cost of Revenue including Operation & Maintenance (Utility) - Total | 9.5 | 4.2 | 3.7 | 4.5 | 2.9 |
| Cost of Revenues excluding Depreciation | 9.3 | 3.8 | 3.5 | 4.3 | 2.8 |
| 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 | 0.7 | 0.1 | 0.4 | 1.1 | 0.2 |
| Operating Expenses excluding Non-Cash Charges - Total | 9.8 | 4.2 | 3.6 | 4.4 | 2.8 |
| Income Available to Common Shares before Depreciation & Amortization | 0.8 | 0.2 | 0.4 | 1.1 | 0.3 |
| Fixed Charges | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 |
| 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.