Bank Makramah Balance Sheet

Financials in millions PKR. Fiscal year is January - December.

Millions PKR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	15,680	6,886	6,111	5,931	7,149
Investment Securities	86,309	90,683	55,385	43,223	31,234
Trading Asset Securities	-	43.23	66.2	0.61	6.44
Total Investments	86,309	90,726	55,451	43,223	31,241
Gross Loans	40,233	55,600	52,889	54,862	59,835
Allowance for Loan Losses	-	-33,254	-34,216	-33,242	-32,764
Other Adjustments to Gross Loans	-	-11.6	-19.88	-25.55	-26.88
Net Loans	40,233	22,335	18,653	21,594	27,044
Property, Plant & Equipment	10,310	9,674	9,961	10,681	10,952
Other Intangible Assets	325.1	333.6	264.72	146.14	90.43
Accrued Interest Receivable	-	5,101	7,914	1,470	708.97
Other Receivables	-	759.86	24,251	367.57	37.63
Restricted Cash	-	12,941	8,957	8,806	8,360
Other Current Assets	-	6,495	6,058	6,068	6,220
Long-Term Deferred Tax Assets	14,184	25,601	23,200	20,727	16,625
Other Real Estate Owned & Foreclosed	-	2,145	2,815	3,010	3,057
Other Long-Term Assets	46,643	87,600	124,903	18,601	470.4
Total Assets	213,683	270,596	288,538	140,625	111,955
Accounts Payable	-	197.92	99.93	66.75	61.56
Accrued Expenses	-	375.95	297.31	251.39	293.69
Interest Bearing Deposits	168,856	144,235	111,564	78,984	75,268
Non-Interest Bearing Deposits	-	41,625	45,312	42,877	34,156
Total Deposits	168,856	185,860	156,876	121,861	109,424
Short-Term Borrowings	-	86,303	125,440	19,247	466.74
Current Portion of Long-Term Debt	1,496	5,016	6,207	7,226	7,375
Current Portion of Leases	-	792.14	778.14	813.41	739.48
Accrued Interest Payable	-	2,879	4,279	2,336	1,350
Other Current Liabilities	2,750	3,241	3,381	2,207	2,337
Long-Term Debt	7,405	111.37	240.5	431.28	632.68
Long-Term Leases	3,313	2,492	2,571	2,681	2,476
Long-Term Unearned Revenue	-	300.26	282.58	398.9	389.65
Pension & Post-Retirement Benefits	-	79.54	18.81	-	42.99
Other Long-Term Liabilities	6,147	1,158	993.53	861.4	844.17
Total Liabilities	189,965	288,807	301,465	158,383	126,433
Common Stock	10,000	30,500	30,500	20,500	20,500
Additional Paid-In Capital	-	1,000	1,000	1,000	1,000
Retained Earnings	4,556	-52,466	-46,825	-41,683	-38,714
Comprehensive Income & Other	9,161	2,756	2,399	2,424	2,736
Total Common Equity	23,717	-18,211	-12,927	-17,758	-14,478
Shareholders' Equity	23,717	-18,211	-12,927	-17,758	-14,478
Total Liabilities & Equity	213,683	270,596	288,538	140,625	111,955
Total Debt	12,213	94,715	135,236	30,399	11,690
Net Cash (Debt)	3,467	-84,849	-129,059	-14,326	-4,236
Net Cash Per Share	3.47	-256.26	-483.89	-108.61	-32.11
Filing Date Shares Outstanding	3,007	331.11	331.11	131.91	131.91
Total Common Shares Outstanding	3,007	331.11	331.11	131.91	131.91
Book Value Per Share	7.89	-55.00	-39.04	-134.62	-109.76
Tangible Book Value	23,392	-18,544	-13,191	-17,904	-14,568
Tangible Book Value Per Share	7.78	-56.01	-39.84	-135.73	-110.44

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