Skip to content
Smart Money

Power Generation & Distribution

TSPL Tri-Star Power Limited

Latest results: FY2025 · Jun 2025

Last close · 16 Oct 2026

Rs 13.30 +0.08%

Annual · FY2016 – FY2025

Tri-Star Power Limited (TSPL) income statement

Tri-Star Power Limited reported revenue of Rs 0 for FY2025 (Jul 2024 – Jun 2025), down 100.0% on FY2024. The loss attributable to shareholders was Rs 10.3 mn, or Rs -0.69 per share.

TSPL income statement (annual) (Rs mn)
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 FY2020 Jul 2019 – Jun 2020 FY2019 Jul 2018 – Jun 2019 FY2018 Jul 2017 – Jun 2018 FY2017 Jul 2016 – Jun 2017 FY2016 Jul 2015 – Jun 2016
Revenue 0.0 5.0 6.1 12.0 14.1 16.0 29.6 51.7 60.4 13.1
Cost of revenue (0.3) (0.3) (0.6) (3.2) (10.2) (12.4) (23.6) (45.2) (52.1) (10.5)
Gross profit (0.3) 4.7 5.4 8.8 3.9 3.6 6.0 6.5 8.3 2.6
Selling, general & administrative expenses (14.4) (23.8) (1.6) (0.8) (0.6) (0.8) (0.8) (0.7) (0.7) (0.4)
Operating profit (14.7) (19.1) 3.8 7.9 3.3 2.8 5.2 5.8 7.6 2.2
Profit before tax (9.9) (12.3) 5.8 10.3 5.3 5.7 4.7 10.5 7.6 2.2
Taxation (0.4) (1.1) 0.3 (4.4) 0.0 — — — — —
Profit after tax (10.3) (13.4) 6.1 6.0 5.3 5.7 4.7 10.5 7.6 2.2
Profit attributable to shareholders (10.3) (13.4) 6.1 6.0 5.3 5.7 4.7 10.5 7.6 2.2
Per share & other
EPS – basic (Rs) Rs (0.69) (0.89) 0.41 0.40 0.36 0.38 0.31 0.70 0.50 0.15
EPS – diluted (Rs) Rs (0.69) (0.89) 0.41 0.40 0.36 0.38 0.31 0.70 0.50 0.15
Dividend per share (Rs) Rs 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA (14.4) (18.8) 4.2 8.3 3.7 3.3 5.7 7.3 9.2 4.0
Depreciation & amortisation 0.3 0.3 0.4 0.4 0.4 0.5 0.5 1.5 1.6 1.8
Weighted average shares mn 15.0 15.0 15.0 15.0 15.0 15.0 15.0 15.0 15.0 15.0
TSPL income statement — year-on-year change (Rs mn)
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 FY2020 Jul 2019 – Jun 2020 FY2019 Jul 2018 – Jun 2019 FY2018 Jul 2017 – Jun 2018 FY2017 Jul 2016 – Jun 2017 FY2016 Jul 2015 – Jun 2016
Revenue -100.0% -17.8% -49.1% -15.3% -12.0% -45.8% -42.8% -14.4% +360.7% —
Cost of revenue -10.0% -50.6% -80.1% -68.8% -17.7% -47.3% -47.8% -13.2% +395.9% —
Gross profit -106.0% -13.9% -37.9% +126.0% +7.8% -39.7% -7.9% -21.6% +218.1% —
Selling, general & administrative expenses -39.4% +1,345.6% +95.7% +35.3% -19.3% -0.4% +10.9% -0.5% +71.7% —
Operating profit — -602.9% -52.0% +143.3% +15.1% -45.6% -10.1% -23.5% +245.4% —
Profit before tax — -312.4% -44.0% +93.8% -7.0% +23.0% -55.5% +38.8% +245.3% —
Taxation -60.4% — -107.0% — — — — — — —
Profit after tax — -319.2% +1.9% +12.1% -7.0% +23.0% -55.5% +38.8% +245.3% —
Profit attributable to shareholders — -319.2% +1.9% +12.1% -7.0% +23.0% -55.5% +38.8% +245.3% —
Per share & other
EPS – basic (Rs) — -319.2% +1.9% +12.1% -7.0% +23.0% -55.5% +38.8% +245.3% —
EPS – diluted (Rs) — -319.2% +1.9% +12.1% -7.0% +23.0% -55.5% +38.8% +245.3% —
Dividend per share (Rs) — — — — — — — — — —
EBITDA — -552.4% -50.1% +125.2% +11.4% -42.2% -21.0% -21.1% +129.3% —
Depreciation & amortisation -10.0% -10.0% -10.0% -10.0% -10.0% -10.0% -63.5% -10.0% -10.0% —
Weighted average shares — — — — — — — — — —

Change against the previous fiscal year; shown when the earlier figure is positive.

TSPL income statement — common size (Rs mn)
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 FY2020 Jul 2019 – Jun 2020 FY2019 Jul 2018 – Jun 2019 FY2018 Jul 2017 – Jun 2018 FY2017 Jul 2016 – Jun 2017 FY2016 Jul 2015 – Jun 2016
Revenue — 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%
Cost of revenue — (6.3%) (10.4%) (26.7%) (72.5%) (77.6%) (79.8%) (87.5%) (86.3%) (80.2%)
Gross profit — 93.7% 89.6% 73.3% 27.5% 22.4% 20.2% 12.5% 13.7% 19.8%
Selling, general & administrative expenses — (475.8%) (27.1%) (7.0%) (4.4%) (4.8%) (2.6%) (1.3%) (1.2%) (3.1%)
Operating profit — (382.1%) 62.5% 66.3% 23.1% 17.6% 17.6% 11.2% 12.5% 16.7%
Profit before tax — (246.0%) 95.3% 86.5% 37.8% 35.8% 15.8% 20.3% 12.5% 16.7%
Taxation — (21.2%) 5.0% (36.5%) 0.0% — — — — —
Profit after tax — (267.2%) 100.3% 50.1% 37.8% 35.8% 15.8% 20.3% 12.5% 16.7%
Profit attributable to shareholders — (267.2%) 100.3% 50.1% 37.8% 35.8% 15.8% 20.3% 12.5% 16.7%
Per share & other
EBITDA — (375.7%) 68.3% 69.5% 26.2% 20.7% 19.4% 14.0% 15.2% 30.6%
Depreciation & amortisation — 6.4% 5.8% 3.3% 3.1% 3.0% 1.8% 2.9% 2.7% 13.9%

Each line as a percentage of revenue.

Figures in Pakistani rupees as reported by the company; costs and cash outflows in brackets; "—" = not reported. Updated 15 Oct 2026.

All reported line items 84
TSPL income statement — all reported line items (Rs mn)
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 FY2020 Jul 2019 – Jun 2020 FY2019 Jul 2018 – Jun 2019 FY2018 Jul 2017 – Jun 2018 FY2017 Jul 2016 – Jun 2017 FY2016 Jul 2015 – Jun 2016
Revenue from Goods & Services 0.0 5.0 6.1 12.0 14.1 16.0 29.6 51.7 60.4 13.1
Sales of Goods & Services - Net - Unclassified 0.0 5.0 6.1 12.0 14.1 16.0 29.6 51.7 60.4 13.1
Revenue from Business Activities - Total 0.0 5.0 6.1 12.0 14.1 16.0 29.6 51.7 60.4 13.1
Cost of Operating Revenue 0.3 0.3 0.6 3.2 10.2 12.4 23.6 45.2 52.1 10.5
Cost of Revenues - Total 0.3 0.3 0.6 3.2 10.2 12.4 23.6 45.2 52.1 10.5
Cost of Revenues - Unclassified — — 0.3 2.8 9.8 — — — — —
Selling, General & Administrative Expenses - Total 14.4 23.8 1.6 0.8 0.6 0.8 0.8 0.7 0.7 0.4
Selling, General & Administrative Expenses - Unclassified 14.4 23.8 1.6 0.8 0.6 — — — — —
Depreciation in Cost of Revenues 0.3 0.3 0.3 0.4 0.4 — — — — —
Depreciation in Selling, General & Administrative Expenses 0.0 0.0 0.0 0.0 0.0 — — — — —
Other Operating Expense/(Income) - Net — — — (0.0) — — 0.0 (0.0) — —
Gross Profit - Industrials/Property - Total (0.3) 4.7 5.4 8.8 3.9 3.6 6.0 6.5 8.3 2.6
Operating Expenses - Total 14.7 24.1 2.3 4.0 10.9 13.2 24.4 45.9 52.8 10.9
Operating Profit before Non-Recurring Income/(Expense) (14.7) (19.1) 3.8 7.9 3.3 2.8 5.2 5.8 7.6 2.2
Financing Income/(Expense) - Net - Total (0.0) (0.0) (0.0) (0.0) (0.0) (0.0) (0.0) (0.0) (0.0) (0.0)
Other Operating Expense — — — (0.0) — — 0.0 (0.0) — —
Non-Interest Financial Income/(Expense) - Total (0.0) (0.0) (0.0) (0.0) (0.0) (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) (0.0) (0.0) (0.0) (0.0) (0.0)
Other Non-Operating Income/(Expense) - Total 4.8 6.8 2.0 2.4 2.1 2.9 (0.5) 4.7 — —
Normalized Pre-tax Profit (9.9) (12.3) 5.8 10.3 5.3 5.7 4.7 10.5 7.6 2.2
Provision for Income Tax Expense- Unclassified — — — — 0.0 — — — — —
Income before Taxes (9.9) (12.3) 5.8 10.3 5.3 5.7 4.7 10.5 7.6 2.2
Income Taxes 0.4 1.1 (0.3) 4.4 0.0 — — — — —
Income Taxes for the Year - Current 0.4 0.5 1.1 4.3 — — — — — —
Income Taxes - Deferred — — 0.0 — — — — — — —
Income Taxes - Other (by Type) 0.0 0.6 (1.4) 0.0 — — — — — —
Net Income after Tax (10.3) (13.4) 6.1 6.0 5.3 5.7 4.7 10.5 7.6 2.2
Income before Discontinued Operations & Extraordinary Items (10.3) (13.4) 6.1 6.0 5.3 5.7 4.7 10.5 7.6 2.2
Net Income before Minority Interest (10.3) (13.4) 6.1 6.0 5.3 5.7 4.7 10.5 7.6 2.2
Net Income after Minority Interest (10.3) (13.4) 6.1 6.0 5.3 5.7 4.7 10.5 7.6 2.2
Income Available to Common Shares (10.3) (13.4) 6.1 6.0 5.3 5.7 4.7 10.5 7.6 2.2
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 0.00 0.00 0.00 0.00 0.00
Net Income - Basic - including Extraordinary Items Applicable to Common - Total (10.3) (13.4) 6.1 6.0 5.3 5.7 4.7 10.5 7.6 2.2
Income available to Common excluding Extraordinary Items (10.3) (13.4) 6.1 6.0 5.3 5.7 4.7 10.5 7.6 2.2
Shares used to calculate Basic EPS - Total mn 15.0 15.0 15.0 15.0 15.0 15.0 15.0 15.0 15.0 15.0
EPS - Basic - including Extraordinary Items Applicable to Common - Total Rs (0.69) (0.89) 0.41 0.40 0.36 0.38 0.31 0.70 0.50 0.15
EPS - Basic - excluding Extraordinary Items Applicable to Common - Total Rs (0.69) (0.89) 0.41 0.40 0.36 0.38 0.31 0.70 0.50 0.15
EPS - Basic - excluding Extraordinary Items - Normalized - Total Rs (0.69) (0.89) 0.41 0.40 0.36 0.38 0.31 0.70 0.50 0.15
Allocated Net Income including Extraordinary Items Applicable to Common - Issue Specific (10.3) (13.4) 6.1 6.0 5.3 5.7 4.7 10.5 7.6 2.2
Earnings Allocation Factor - Basic - Issue Specific 1.00× 1.00× 1.00× 1.00× 1.00× 1.00× 1.00× 1.00× 1.00× 1.00×
Shares used to calculate Basic EPS - Issue Specific mn 15.0 15.0 15.0 15.0 15.0 15.0 15.0 15.0 15.0 15.0
EPS - Basic - including Extraordinary Items Applicable to Common - Issue Specific Rs (0.69) (0.89) 0.41 0.40 0.36 0.38 0.31 0.70 0.50 0.15
EPS - Basic - excluding Extraordinary Items Applicable to Common - Issue Specific Rs (0.69) (0.89) 0.41 0.40 0.36 0.38 0.31 0.70 0.50 0.15
EPS - Basic - excluding Extraordinary Items - Normalized - Issue Specific Rs (0.69) (0.89) 0.41 0.40 0.36 0.38 0.31 0.70 0.50 0.15
EPS - Basic from Discontinued Operations & Extraordinary Items Rs 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Income - Diluted - including Extraordinary Items Applicable to Common - Total (10.3) (13.4) 6.1 6.0 5.3 5.7 4.7 10.5 7.6 2.2
Diluted Income available to Common excluding Extraordinary Items (10.3) (13.4) 6.1 6.0 5.3 5.7 4.7 10.5 7.6 2.2
Shares used to calculate Diluted EPS - Total mn 15.0 15.0 15.0 15.0 15.0 15.0 15.0 15.0 15.0 15.0
EPS - Diluted - including Extraordinary Items Applicable to Common - Total Rs (0.69) (0.89) 0.41 0.40 0.36 0.38 0.31 0.70 0.50 0.15
EPS - Diluted - excluding Extraordinary Items Applicable to Common - Total Rs (0.69) (0.89) 0.41 0.40 0.36 0.38 0.31 0.70 0.50 0.15
EPS - Diluted - excluding Extraordinary Items - Normalized - Total Rs (0.69) (0.89) 0.41 0.40 0.36 0.38 0.31 0.70 0.50 0.15
Allocated Diluted Net Income including Extraordinary Items Applicable to Common - Issue Specific (10.3) (13.4) 6.1 6.0 5.3 5.7 4.7 10.5 7.6 2.2
Earnings Allocation Factor - Diluted - Issue Specific 1.00× 1.00× 1.00× 1.00× 1.00× 1.00× 1.00× 1.00× 1.00× 1.00×
Shares used to calculate Diluted EPS - Issue Specific mn 15.0 15.0 15.0 15.0 15.0 15.0 15.0 15.0 15.0 15.0
EPS - Diluted - including Extraordinary Items Applicable to Common - Issue Specific Rs (0.69) (0.89) 0.41 0.40 0.36 0.38 0.31 0.70 0.50 0.15
EPS - Diluted - excluding Extraordinary Items Applicable to Common - Issue Specific Rs (0.69) (0.89) 0.41 0.40 0.36 0.38 0.31 0.70 0.50 0.15
EPS - Diluted - excluding Extraordinary Items - Normalized - Issue Specific Rs (0.69) (0.89) 0.41 0.40 0.36 0.38 0.31 0.70 0.50 0.15
EPS - Diluted from Discontinued Operations & Extraordinary Items Rs 0.00 0.00 0.00 0.00 0.00 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 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 0.00 0.00 0.00 0.00 0.00
Earnings before Interest & Taxes (EBIT) (14.7) (19.1) 3.8 7.9 3.3 2.8 5.2 5.8 7.6 2.2
Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) (14.4) (18.8) 4.2 8.3 3.7 3.3 5.7 7.3 9.2 4.0
Depreciation & Amortization - Supplemental 0.3 0.3 0.4 0.4 0.4 — — — — —
Depreciation Expense - Total - Supplemental 0.3 0.3 0.4 0.4 0.4 — — — — —
Depreciation, Depletion & Amortization - Total 0.3 0.3 0.4 0.4 0.4 0.5 0.5 1.5 1.6 1.8
Depreciation - Total 0.3 0.3 0.4 0.4 0.4 0.5 0.5 1.5 1.6 1.8
Normalized after Tax Profit (10.3) (13.4) 6.1 6.0 5.3 5.7 4.7 10.5 7.6 2.2
Normalized Net Income from Continuing Operations (10.3) (13.4) 6.1 6.0 5.3 5.7 4.7 10.5 7.6 2.2
Normalized Net Income - Bottom Line (10.3) (13.4) 6.1 6.0 5.3 5.7 4.7 10.5 7.6 2.2
Earnings before Interest & Taxes (EBIT) - Normalized (9.9) (12.3) 5.8 10.3 5.3 5.7 4.7 10.5 7.6 2.2
Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) - Normalized (9.6) (12.0) 6.1 10.7 5.8 6.2 5.2 12.0 9.2 4.0
Operating Expenses 14.7 24.1 2.3 4.0 10.9 13.2 24.4 45.9 52.8 10.9
Selling, General & Administrative Expenses excluding Research & Development Expenses 14.4 23.8 1.6 0.8 0.6 0.8 0.8 0.7 0.7 0.4
Income before Taxes & Provision for Loan Losses (9.9) (12.3) 5.8 10.3 5.3 5.7 4.7 10.5 7.6 2.2
Cost of Revenue including Operation & Maintenance (Utility) - Total 0.3 0.3 0.6 3.2 10.2 12.4 23.6 45.2 52.1 10.5
Cost of Revenues excluding Depreciation 0.0 0.0 0.3 2.8 9.8 12.4 23.6 45.2 52.1 10.5
DPS - Common - Gross - Issue - By Payable Date Rs 0.00 0.00 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 0.00
Tax Adjusted Operating Income — — 6.1 6.0 5.3 — — — — —
Operating Expenses excluding Non-Cash Charges - Total 14.4 23.8 1.9 3.6 10.4 12.7 23.8 44.5 51.2 9.1
Income Available to Common Shares before Depreciation & Amortization (10.0) (13.0) 6.5 6.4 5.8 6.2 5.2 12.0 9.2 4.0
Estimated Tax Rate 0.29× 0.29× 0.29× 0.29× 0.29× 0.35× 0.30× 0.30× 0.31× 0.32×
Total Common & Spl DPS -Gross - Issue - By Announcement Date Rs 0.00 0.00 0.00 0.00 0.00 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. Latest 10 periods; the table above goes back further.