Ghani Value Glass 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	1,002	1,085	898	515.33	755.87	589.54
Depreciation & Amortization	215.77	207.57	197.38	87.12	77.88	49.4
Other Amortization	0.93	0.93	-	-	-	-
Loss (Gain) From Sale of Assets	-0.51	-	-	-	5.35	-
Asset Writedown & Restructuring Costs	-	-	13.34	-	-	-
Provision & Write-off of Bad Debts	50.99	50.99	29.85	16.52	16.94	23.47
Other Operating Activities	-121.78	2.25	202.49	182.67	75.04	-139.17
Change in Accounts Receivable	-196.99	-455.44	-180.69	-138.73	-97.6	53.35
Change in Inventory	-196.91	-384.7	-304.73	-530.49	-341.58	68.5
Change in Accounts Payable	107.18	266.06	-119.94	615.14	424.45	-61.39
Change in Unearned Revenue	18.14	-38.91	73.34	79.82	-5.05	69.96
Change in Other Net Operating Assets	42.24	59.34	-106.48	-43.67	-122.95	-15.44
Operating Cash Flow	921.35	792.72	702.55	783.72	788.34	638.22
Operating Cash Flow Growth	51.11%	12.84%	-10.36%	-0.59%	23.52%	129.43%
Capital Expenditures	-471.42	-492.63	-494.1	-688.25	-676.84	-254.21
Sale of Property, Plant & Equipment	11.43	-	0.54	-	51.31	-
Cash Acquisitions	-	-	-	-	-	5.19
Sale (Purchase) of Intangibles	-12.45	-12.45	-	-	-	-
Other Investing Activities	-0.26	-	-	-	-	-
Investing Cash Flow	-472.71	-505.08	-493.57	-688.25	-625.53	-249.01
Common Dividends Paid	-451.35	-448.78	-0.21	-154.21	-641.87	-
Financing Cash Flow	-451.35	-448.78	-0.21	-154.21	-641.87	-
Net Cash Flow	-2.7	-161.13	208.77	-58.75	-479.06	389.21
Free Cash Flow	449.92	300.1	208.44	95.46	111.5	384.01
Free Cash Flow Growth	25.06%	43.97%	118.35%	-14.39%	-70.96%	82.36%
Free Cash Flow Margin	7.15%	5.07%	4.19%	2.49%	3.27%	15.01%
Free Cash Flow Per Share	3.00	2.00	1.39	0.64	0.74	2.56
Cash Income Tax Paid	514.05	377.45	166	209.38	83.37	85.45
Levered Free Cash Flow	127.03	-102.59	-100.94	-95.69	-103.15	258.97
Unlevered Free Cash Flow	127.03	-102.59	-100.94	-95.69	-103.15	258.97
Change in Working Capital	-226.34	-553.65	-638.51	-17.93	-142.74	114.98

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