Cherat Packaging Balance Sheet

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

Millions PKR. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Cash & Equivalents	57.66	96.35	92.32	37.28	29.13	22.47
Short-Term Investments	-	-	-	123.96	-	-
Cash & Short-Term Investments	57.66	96.35	92.32	161.24	29.13	22.47
Cash Growth	80.16%	4.37%	-42.74%	453.62%	29.63%	49.57%
Accounts Receivable	2,559	2,371	2,177	2,546	2,841	2,255
Other Receivables	599.65	577.77	364.99	338.38	607.11	586.75
Receivables	3,159	2,949	2,542	2,885	3,448	2,841
Inventory	4,053	3,777	3,601	6,059	5,142	3,542
Prepaid Expenses	-	-	-	1.71	3.84	4.55
Other Current Assets	77.86	20.76	22.66	208.09	237.68	198.25
Total Current Assets	7,347	6,843	6,258	9,315	8,860	6,608
Property, Plant & Equipment	7,286	7,220	6,651	5,988	5,556	5,015
Long-Term Investments	1,969	1,552	874.12	645.7	500.42	949.71
Other Intangible Assets	7.99	8.37	9.88	6.53	4.6	4.65
Other Long-Term Assets	0.27	0.27	0.27	479.09	0.72	9.38
Total Assets	16,610	15,623	13,793	16,434	14,922	12,587
Accounts Payable	2,785	928.41	820.9	715.9	542.91	334.55
Accrued Expenses	50.63	474.45	488.06	712.08	558.45	351.98
Short-Term Debt	950.43	633.81	121.76	2,786	3,269	1,945
Current Portion of Long-Term Debt	447.76	449.11	360.68	636.85	676.02	703.01
Current Unearned Revenue	28.97	59.35	45.63	61.21	42.02	14.25
Other Current Liabilities	10.58	966.85	498.93	895.31	820.16	555.76
Total Current Liabilities	4,273	3,512	2,336	5,807	5,909	3,904
Long-Term Debt	1,904	2,070	2,107	2,165	1,782	2,066
Long-Term Unearned Revenue	148.74	156.04	185	213.97	243.35	6.01
Long-Term Deferred Tax Liabilities	895.27	929.07	1,013	1,048	732.56	571.48
Total Liabilities	7,221	6,667	5,641	9,233	8,666	6,547
Common Stock	490.95	490.95	490.95	490.95	425.07	425.07
Additional Paid-In Capital	998.63	998.63	998.63	998.63	998.63	998.63
Retained Earnings	6,152	6,136	6,000	5,261	4,530	3,857
Comprehensive Income & Other	1,748	1,331	662.46	449.45	302.21	759.47
Shareholders' Equity	9,389	8,956	8,152	7,201	6,256	6,040
Total Liabilities & Equity	16,610	15,623	13,793	16,434	14,922	12,587
Total Debt	3,302	3,153	2,589	5,587	5,727	4,713
Net Cash (Debt)	-3,244	-3,057	-2,497	-5,426	-5,698	-4,691
Net Cash Per Share	-66.08	-62.26	-50.86	-110.52	-116.05	-95.55
Filing Date Shares Outstanding	49.1	49.1	49.1	49.1	49.1	49.1
Total Common Shares Outstanding	49.1	49.1	49.1	49.1	49.1	49.1
Working Capital	3,074	3,331	3,922	3,508	2,952	2,704
Book Value Per Share	191.25	182.42	166.05	146.66	127.42	123.02
Tangible Book Value	9,381	8,948	8,142	7,194	6,251	6,035
Tangible Book Value Per Share	191.08	182.25	165.85	146.53	127.32	122.93
Land	-	77.02	77.02	77.02	77.02	77.02
Buildings	-	1,442	1,406	1,399	1,395	1,305
Machinery	-	7,635	7,546	6,603	6,179	5,252
Construction In Progress	-	758.36	204.79	153.18	130.45	257.63

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