GOC (Pak) Limited (PSX:GOC)

GOC (Pak) Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	46.12	25.83	98.85	153.76	97.36	5.72
Depreciation & Amortization	16.51	18.49	17.35	12.63	11.2	8.59
Loss (Gain) From Sale of Assets	0.18	0.24	-0.06	-0.04	-88.28	0.01
Loss (Gain) on Equity Investments	-1	-2.25	-5.5	-2.62	-0.82	-1.67
Provision & Write-off of Bad Debts	-	-	-	-	0.73	-
Other Operating Activities	-17.91	-28.4	-8.91	-39.16	-3.38	-0.51
Change in Accounts Receivable	-8.96	67.1	-20.39	-32.99	52.57	11.81
Change in Inventory	-37.54	-71.3	-21.6	31.1	-98.35	2.07
Change in Accounts Payable	-5.91	7.55	26.31	14.95	2.11	-13.69
Change in Other Net Operating Assets	18.28	4.22	5.29	-16.63	-9.29	6.46
Operating Cash Flow	9.77	21.47	91.34	121	-36.15	18.79
Operating Cash Flow Growth	-83.77%	-76.49%	-24.52%	-	-	-55.17%
Capital Expenditures	-4.47	-4.24	-31.33	-96.81	-13.59	-12.82
Sale of Property, Plant & Equipment	4.35	4.07	4.36	2.53	97.25	0.18
Investment in Securities	19.98	19.98	-15	-100	-	-
Other Investing Activities	-0.57	4.09	4.65	6.27	1.94	3.06
Investing Cash Flow	19.28	23.89	-37.32	-188	85.6	-9.58
Common Dividends Paid	-7.32	-14.47	-18.4	-7.15	-0.04	-7.33
Financing Cash Flow	-7.32	-14.47	-18.4	-7.15	-0.04	-7.33
Net Cash Flow	21.73	30.89	35.63	-74.15	49.41	1.88
Free Cash Flow	5.3	17.23	60.01	24.19	-49.74	5.97
Free Cash Flow Growth	-84.60%	-71.29%	148.05%	-	-	-69.48%
Free Cash Flow Margin	0.96%	3.65%	10.37%	3.50%	-20.89%	2.92%
Free Cash Flow Per Share	0.72	2.34	8.17	3.29	-6.77	0.81
Cash Interest Paid	-	-	-	-	0.81	-
Cash Income Tax Paid	12.72	12.72	7.51	8.52	4.04	2.92
Levered Free Cash Flow	-25.73	23.66	42.05	-38.92	-55.42	7.71
Unlevered Free Cash Flow	-25.73	23.66	42.05	-38.92	-55.42	7.71
Change in Working Capital	-34.13	7.56	-10.39	-3.56	-52.96	6.65

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