Kot Addu Power Company Limited (PSX:KAPCO)
Pakistan · Delayed Price · Currency is PKR 28.38
+0.58 (2.09%)
At close: Jun 16, 2026
Kot Addu Power Company 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 | 1,645 | 2,536 | 4,314 | 3,959 | 9,894 | 10,229 |
Depreciation & Amortization | 2.1 | 3.3 | 5.68 | 320.98 | 925.7 | 1,073 |
Other Amortization | - | - | - | - | 3.94 | 3.01 |
Loss (Gain) on Sale of Assets | -636.63 | -2.43 | -0.04 | -0.52 | 0.18 | -0.52 |
Loss (Gain) on Sale of Investments | - | - | -815.18 | 1,032 | 259.97 | -169.66 |
Asset Writedown | - | - | - | - | - | 0.7 |
Change in Accounts Receivable | -4,799 | 7,421 | 15,587 | 33,597 | 42,082 | 15,173 |
Change in Inventory | 6,390 | 1,738 | -26.22 | -5,559 | -830.7 | -2,562 |
Change in Accounts Payable | 188.99 | 61.3 | -768.97 | -9,250 | 6,567 | 1,708 |
Change in Other Net Operating Assets | -9.69 | 33.38 | -150.88 | 2,153 | 511.39 | -4,892 |
Other Operating Activities | -8,922 | -9,182 | -12,025 | -15,039 | -25,112 | 14,336 |
Operating Cash Flow | -6,141 | 2,609 | 6,278 | 11,428 | 34,687 | 35,007 |
Operating Cash Flow Growth | - | -58.44% | -45.06% | -67.05% | -0.92% | 148.98% |
Capital Expenditures | -24.51 | -56.75 | -5.68 | -12.88 | -93.83 | -25.43 |
Sale of Property, Plant & Equipment | 800.78 | 2.43 | 2.24 | 2.47 | 1.93 | 2.76 |
Investment in Securities | 19,477 | 13,195 | 6,926 | 2,934 | -28,657 | -25,670 |
Other Investing Activities | 328.12 | 177.67 | 8,129 | 8,275 | 3,548 | 252.06 |
Investing Cash Flow | 20,584 | 13,320 | 15,053 | 11,210 | -25,215 | -25,435 |
Long-Term Debt Repaid | - | - | - | -3.43 | -7.11 | -14.81 |
Net Debt Issued (Repaid) | - | - | - | -3.43 | -7.11 | -14.81 |
Common Dividends Paid | -3,509 | -7,402 | -8,258 | -6,517 | -10,843 | -1,304 |
Financing Cash Flow | -3,509 | -7,402 | -8,258 | -6,520 | -10,850 | -1,319 |
Net Cash Flow | 10,934 | 8,527 | 13,074 | 16,118 | -1,378 | 8,253 |
Free Cash Flow | -6,165 | 2,552 | 6,273 | 11,415 | 34,593 | 34,982 |
Free Cash Flow Growth | - | -59.31% | -45.05% | -67.00% | -1.11% | 149.31% |
Free Cash Flow Margin | -53.46% | 163.27% | - | 44.88% | 25.32% | 50.23% |
Free Cash Flow Per Share | -7.01 | 2.90 | 7.13 | 12.97 | 39.30 | 39.74 |
Cash Interest Paid | 1,384 | 739.8 | 6,424 | 6,324 | 6,665 | 8,420 |
Cash Income Tax Paid | 2,322 | 2,683 | 1,817 | 3,395 | 9,921 | 3,269 |
Levered Free Cash Flow | -5,881 | 7,075 | 12,423 | 9,012 | 37,935 | 37,003 |
Unlevered Free Cash Flow | -4,354 | 7,228 | 14,784 | 12,912 | 40,659 | 38,946 |
Change in Working Capital | 1,771 | 9,254 | 14,641 | 20,941 | 48,329 | 9,427 |