Baluchistan Wheels Limited (PSX:BWHL)

Baluchistan Wheels Cash Flow Statement

Financials in millions PKR. Fiscal year is July - June.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	315.58	240.67	136.41	208.24	100.69
Depreciation & Amortization	40.93	47.35	45.53	50.62	48.93
Loss (Gain) From Sale of Assets	-5.43	-	-0.01	-0.31	-3.74
Loss (Gain) From Sale of Investments	7.81	-	1.16	2.33	-2.8
Provision & Write-off of Bad Debts	-	-	-	-	-0.52
Other Operating Activities	-114.53	-164.9	-180.61	161.86	7.15
Change in Accounts Receivable	-11.12	-102.12	147.91	6.31	-155.57
Change in Inventory	-96.39	102	-114.03	-202.39	81.61
Change in Accounts Payable	-28.83	118.95	4.71	-55.85	110.31
Change in Other Net Operating Assets	-58.27	13.8	-31.77	0.53	-36.33
Operating Cash Flow	45.74	259.24	7.68	171.37	147.4
Operating Cash Flow Growth	-82.36%	3275.02%	-95.52%	16.27%	-33.18%
Capital Expenditures	-43.95	-13.07	-5.61	-25.34	-9.8
Sale of Property, Plant & Equipment	6.05	4.85	3.52	2	39.34
Investment in Securities	-0.51	-181.69	7.7	17.9	-216.67
Other Investing Activities	104.89	147.19	85.94	45.9	35.62
Investing Cash Flow	66.48	-42.72	91.55	40.46	-151.52
Long-Term Debt Repaid	-10.62	-23.77	-24.25	-36.13	-17.07
Net Debt Issued (Repaid)	-10.62	-23.77	-24.25	-36.13	-17.07
Common Dividends Paid	-118.8	-178.51	-122.25	-128.99	-19.85
Financing Cash Flow	-129.42	-202.28	-146.5	-165.12	-36.92
Net Cash Flow	-17.2	14.24	-47.26	46.71	-41.04
Free Cash Flow	1.79	246.17	2.08	146.04	137.59
Free Cash Flow Growth	-99.28%	11763.47%	-98.58%	6.14%	-36.46%
Free Cash Flow Margin	0.08%	11.32%	0.12%	5.26%	8.74%
Free Cash Flow Per Share	0.13	18.46	0.16	10.95	10.32
Cash Interest Paid	2.58	5.76	5.36	4.01	2.64
Cash Income Tax Paid	152.19	133.19	156.26	41.24	-27.47
Levered Free Cash Flow	-7.95	271.44	38.61	216.05	173.84
Unlevered Free Cash Flow	-6.73	274.73	41.89	218.42	176.31
Change in Working Capital	-194.6	132.63	6.82	-251.4	0.02

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.