First Capital Equities Cash Flow Statement

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	Dec '25 Dec 31, 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
Net Income	201.65	170.91	17.8	-18.08	-79.6	90.13
Depreciation & Amortization	0.07	0.07	0.08	0.17	0.39	0.46
Loss (Gain) From Sale of Assets	-	-	-	-2.08	-	-
Asset Writedown & Restructuring Costs	-	-	-	-0.06	-	-
Loss (Gain) From Sale of Investments	-128.26	-62.35	-17.04	17.07	77.01	-94.57
Other Operating Activities	-76.77	-111.7	6.26	-	-	-
Change in Accounts Receivable	-	-	-	0.87	0.57	0.02
Change in Accounts Payable	3.22	2.86	-6.9	0.02	1.58	2.93
Change in Other Net Operating Assets	-	-	-	-	-	1.01
Operating Cash Flow	-0.1	-0.2	0.2	-2.08	-0.05	-0.03
Sale of Property, Plant & Equipment	-	-	-	2.08	-	-
Other Investing Activities	8.86	1.25	-	-	-	-
Investing Cash Flow	8.86	1.25	-	2.08	-	-
Net Debt Issued (Repaid)	-7.58	-	-	-	-	-
Financing Cash Flow	-7.58	-	-	-	-	-
Net Cash Flow	1.18	1.04	0.2	-0	-0.05	-0.03
Free Cash Flow	-0.1	-0.2	0.2	-2.08	-0.05	-0.03
Free Cash Flow Margin	-0.07%	-0.32%	1.16%	-	-	-0.03%
Free Cash Flow Per Share	-0.00	-0.00	0.00	-0.01	-	-
Cash Interest Paid	0	0	0	-	-	-
Levered Free Cash Flow	24.81	79.99	-0.92	-0.81	-1.17	9.01
Unlevered Free Cash Flow	46.64	79.99	-0.92	-0.81	-1.17	9.01
Change in Working Capital	3.22	2.86	-6.9	0.9	2.15	3.95

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