Pak Agro Packaging 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	Mar '26 Mar 31, 2026	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	31.26	31.93	39.26	19.49	28.32	33.6
Depreciation & Amortization	67.08	65.26	34.22	28.69	19.95	15.34
Loss (Gain) From Sale of Assets	-7.43	-	-	-0.36	-	-2.72
Other Operating Activities	3.08	13.27	22.87	7.34	2.71	3.2
Change in Accounts Receivable	-	-	83.44	-65.94	-17.5	-
Change in Inventory	-91.58	49.59	16.39	-50.28	-59.75	-28.4
Change in Other Net Operating Assets	-82.91	-51.91	9.47	42.14	-28.72	-19.88
Operating Cash Flow	-80.5	108.14	205.66	-18.93	-54.99	1.14
Operating Cash Flow Growth	-	-47.42%	-	-	-	-
Capital Expenditures	-16.14	-76.61	-281.94	-26.03	-101	-18.06
Sale of Property, Plant & Equipment	10	-	-	0.99	-	4.43
Investment in Securities	-	-	-	30	-30	-
Other Investing Activities	-0.79	-12.24	-9.63	-6.49	-3.69	1.97
Investing Cash Flow	-6.93	-88.85	-291.57	-1.52	-134.69	-11.66
Short-Term Debt Issued	-	-	65.23	-	0.34	21.88
Long-Term Debt Issued	-	27.67	18.34	23.17	6.02	-
Total Debt Issued	97.5	27.67	83.57	23.17	6.37	21.88
Short-Term Debt Repaid	-	-46.75	-	-5.23	-7.5	-70.11
Long-Term Debt Repaid	-	-	-	-	-2.62	-3.71
Total Debt Repaid	-18.69	-46.75	-	-5.23	-10.12	-73.82
Net Debt Issued (Repaid)	78.81	-19.08	83.57	17.95	-3.75	-51.94
Issuance of Common Stock	-	-	-	-	187.28	90
Other Financing Activities	2.36	1.6	0.19	-0.38	1.4	-18.75
Financing Cash Flow	77.97	-17.48	83.76	17.56	184.94	19.3
Net Cash Flow	-9.46	1.8	-2.15	-2.89	-4.74	8.79
Free Cash Flow	-96.64	31.53	-76.29	-44.96	-155.98	-16.92
Free Cash Flow Margin	-11.41%	3.67%	-9.15%	-7.63%	-31.02%	-4.20%
Free Cash Flow Per Share	-4.83	1.58	-3.81	-2.25	-7.80	-1.41
Cash Income Tax Paid	23.05	15.59	18.46	11.34	9.78	8.31
Levered Free Cash Flow	-93.92	35.91	-89.31	-46.17	-159.13	-23.7
Unlevered Free Cash Flow	-70.25	51.2	-76.98	-35.61	-156.27	-18.24
Change in Working Capital	-174.49	-2.33	109.29	-74.09	-105.97	-48.28

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