First Elite Capital Modaraba (PSX:FECM)

PSX:FECM 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	4.7	23.64	-7.06	-7.22	4.26
Depreciation & Amortization	0.21	0.26	0.24	0.32	0.53
Other Amortization	26.39	23.69	23.23	25.65	27.03
Loss (Gain) From Sale of Assets	-42.48	-22.92	-0.25	-0.62	-2.33
Loss (Gain) From Sale of Investments	14.58	0.01	-0	0.27	-1.92
Other Operating Activities	-10.43	-29.21	-35.38	-18.84	-8.73
Change in Accounts Receivable	0.19	1.19	1.88	-1.34	0.92
Change in Inventory	-	-	-	0.85	4.32
Change in Other Net Operating Assets	9.91	7.19	22.03	4.87	-32.75
Operating Cash Flow	2.75	3.7	4.55	3.89	-8.92
Operating Cash Flow Growth	-25.82%	-18.66%	17.09%	-	-
Capital Expenditures	-0.5	-	-0.64	-	-
Sale of Property, Plant & Equipment	0	0.03	0.12	1.02	1.01
Investment in Securities	-	-	-20.38	-2.21	3.92
Other Investing Activities	-	-	2.89	0.67	0.4
Investing Cash Flow	-0.5	0.03	-18	-0.52	5.33
Common Dividends Paid	-0.08	-0.03	-0	-3.09	-0.01
Financing Cash Flow	-0.08	-0.03	-0	-3.09	-0.01
Net Cash Flow	2.17	3.71	-13.45	0.28	-3.6
Free Cash Flow	2.24	3.7	3.92	3.89	-8.92
Free Cash Flow Growth	-39.45%	-5.41%	0.69%	-	-
Free Cash Flow Margin	5.50%	9.71%	11.54%	10.83%	-18.83%
Free Cash Flow Per Share	0.20	0.33	0.34	0.34	-0.79
Cash Income Tax Paid	0.85	0.83	0.67	0.27	0.42
Levered Free Cash Flow	27.71	20.59	31.7	29.57	15.89
Unlevered Free Cash Flow	27.72	20.6	31.71	29.58	15.89
Change in Working Capital	10.1	8.38	23.91	4.38	-27.51

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