Kohinoor Spinning Mills 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	2016 - 2020
Period Ending	Sep '25 Sep 30, 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	2016 - 2020
Net Income	-492.66	-494.21	-374.65	-376.89	-433.91	-369.34	Upgrade
Depreciation & Amortization	124.23	125.91	132.59	78.73	81.91	86.02	Upgrade
Loss (Gain) From Sale of Assets	-	-	-6.15	-12.32	0.83	4.97	Upgrade
Asset Writedown & Restructuring Costs	262.31	262.31	206.34	330.42	-	-	Upgrade
Provision & Write-off of Bad Debts	-	-	2.39	50.77	0.32	-	Upgrade
Other Operating Activities	60.62	60.59	31.79	-271.33	14.24	-6.84	Upgrade
Change in Accounts Receivable	-	-	4.12	222.37	-279.8	33.03	Upgrade
Change in Inventory	-	-	-	-78.17	-212.22	126.59	Upgrade
Change in Accounts Payable	-291.9	-241.79	-228.32	-323	439.74	93.69	Upgrade
Change in Other Net Operating Assets	-1.32	-0.57	-0.68	31.39	-4.85	-19.2	Upgrade
Operating Cash Flow	-338.79	-287.76	-232.57	-348.03	-393.73	-51.08	Upgrade
Capital Expenditures	-	-	-	-8.86	-0.09	-28.92	Upgrade
Sale of Property, Plant & Equipment	-	-	6.67	12.33	-	2.2	Upgrade
Other Investing Activities	85.44	33.66	-	-	-	-	Upgrade
Investing Cash Flow	85.44	33.66	6.67	3.47	-0.09	-26.72	Upgrade
Long-Term Debt Issued	-	135.88	226.14	343.72	393.04	71.56	Upgrade
Total Debt Issued	135.88	135.88	226.14	343.72	393.04	71.56	Upgrade
Long-Term Debt Repaid	-	-	-	-	-	-1.1	Upgrade
Total Debt Repaid	-	-	-	-	-	-1.1	Upgrade
Net Debt Issued (Repaid)	135.88	135.88	226.14	343.72	393.04	70.46	Upgrade
Issuance of Common Stock	118.04	118.04	-	-	-	-	Upgrade
Financing Cash Flow	253.92	253.92	226.14	343.72	393.04	70.46	Upgrade
Miscellaneous Cash Flow Adjustments	-	-	-	-	-	-0	Upgrade
Net Cash Flow	0.57	-0.18	0.24	-0.85	-0.78	-7.34	Upgrade
Free Cash Flow	-338.79	-287.76	-232.57	-356.89	-393.82	-80	Upgrade
Free Cash Flow Margin	-	-	-	-309.17%	-14.97%	-2.85%	Upgrade
Free Cash Flow Per Share	-0.76	-0.66	-0.56	-1.65	-1.83	-0.37	Upgrade
Cash Interest Paid	-	-	-	0.54	1.72	1.32	Upgrade
Cash Income Tax Paid	0.49	0.59	1.25	3.68	39.61	45.83	Upgrade
Levered Free Cash Flow	-14.19	40.8	12.51	92.19	-215.7	96.14	Upgrade
Unlevered Free Cash Flow	-14.19	40.83	12.6	104.97	-209.2	101.63	Upgrade
Change in Working Capital	-293.29	-242.36	-224.89	-147.41	-57.12	234.1	Upgrade

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