Lucky Core Industries Limited (PSX:LCI)

Lucky Core Industries Balance Sheet

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Cash & Equivalents	971.71	1,469	2,280	1,028	693.36	274.73
Short-Term Investments	925.73	-	-	12,675	-	-
Trading Asset Securities	19,455	18,733	15,006	-	-	-
Cash & Short-Term Investments	21,352	20,203	17,286	13,702	693.36	274.73
Cash Growth	13.61%	16.87%	26.16%	1876.24%	152.38%	-50.01%
Accounts Receivable	5,297	5,069	5,593	5,197	4,820	2,834
Other Receivables	2,080	1,426	2,221	2,380	3,738	3,282
Receivables	8,764	6,837	8,166	8,145	9,096	6,313
Inventory	21,839	20,668	21,461	23,773	20,921	13,685
Prepaid Expenses	-	394.34	265.37	225.45	144.71	238.69
Other Current Assets	-	1,355	1,478	3,433	1,957	809.66
Total Current Assets	51,955	49,457	48,657	49,279	32,812	21,321
Property, Plant & Equipment	39,465	39,182	30,112	27,715	32,460	25,080
Long-Term Investments	10,882	10,847	10,827	10,995	2.5	955.84
Goodwill	206.37	206.37	206.37	206.37	895.52	206.37
Other Intangible Assets	2,906	2,910	1,477	1,458	8,545	1,500
Other Long-Term Assets	851.65	850.67	287.88	103.55	55.45	39.86
Total Assets	107,198	104,329	92,375	90,293	75,130	49,742
Accounts Payable	17,436	5,116	4,897	2,173	3,327	2,263
Accrued Expenses	1,027	8,228	6,982	6,682	5,733	5,065
Short-Term Debt	8,157	10,507	11,735	15,001	13,705	3,737
Current Portion of Long-Term Debt	1,884	1,574	909.45	836.34	1,780	1,937
Current Portion of Leases	84.46	81.65	38.55	80.81	96.12	94.1
Current Income Taxes Payable	3,429	2,289	4,490	4,295	1,086	-
Current Unearned Revenue	174.99	643.07	775.2	778.91	1,438	757.3
Other Current Liabilities	3,020	3,013	2,575	5,441	4,540	3,475
Total Current Liabilities	35,211	31,453	32,402	35,288	31,706	17,327
Long-Term Debt	9,462	9,540	3,986	4,069	6,045	5,622
Long-Term Leases	265.53	307.15	157.48	29.06	88.18	171.53
Long-Term Unearned Revenue	437.48	477.83	658.96	863.43	870.06	139.48
Pension & Post-Retirement Benefits	152.67	153.59	115.55	178.11	118.87	120.8
Long-Term Deferred Tax Liabilities	7,387	7,405	5,597	5,911	2,813	961.83
Other Long-Term Liabilities	-	-	-	-	198.26	-
Total Liabilities	52,917	49,337	42,918	46,339	41,838	24,343
Common Stock	923.59	923.59	923.59	923.59	923.59	923.59
Additional Paid-In Capital	-	309.06	309.06	309.06	309.06	309.06
Retained Earnings	35,037	35,749	30,214	42,458	27,229	22,500
Comprehensive Income & Other	18,310	18,001	18,001	0.59	0.59	0.59
Total Common Equity	54,270	54,982	49,447	43,691	28,463	23,734
Minority Interest	10.93	10.79	10.73	262.91	4,829	1,666
Shareholders' Equity	54,281	54,993	49,458	43,954	33,291	25,399
Total Liabilities & Equity	107,198	104,329	92,375	90,293	75,130	49,742
Total Debt	19,853	22,010	16,826	20,016	21,714	11,561
Net Cash (Debt)	1,500	-1,807	460.17	-6,314	-21,020	-11,286
Net Cash Per Share	3.25	-3.91	1.00	-13.67	-45.52	-24.44
Filing Date Shares Outstanding	461.8	461.8	461.8	461.8	461.8	461.8
Total Common Shares Outstanding	461.8	461.8	461.8	461.8	461.8	461.8
Working Capital	16,744	18,004	16,255	13,991	1,106	3,993
Book Value Per Share	117.52	119.06	107.08	94.61	61.63	51.39
Tangible Book Value	51,158	51,866	47,764	42,027	19,022	22,027
Tangible Book Value Per Share	110.78	112.31	103.43	91.01	41.19	47.70
Land	-	2,781	1,171	1,171	1,666	1,353
Buildings	-	11,291	9,670	9,039	10,723	10,132
Machinery	-	61,393	52,326	50,508	48,839	43,376
Construction In Progress	-	5,327	5,538	2,862	6,644	3,040

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