National Refinery Limited (PSX:NRL)
Pakistan · Delayed Price · Currency is PKR 313.90
-13.18 (-4.03%)
At close: Feb 27, 2026
National Refinery 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 | -1,369 | -14,867 | -15,790 | -4,463 | 9,079 | 1,770 |
Depreciation & Amortization | 3,511 | 3,511 | 3,486 | 3,440 | 3,431 | 3,420 |
Other Amortization | 1.48 | 1.48 | 3.11 | 3.08 | 3.17 | 20 |
Loss (Gain) From Sale of Assets | -2.12 | -2.12 | -15.36 | 0.03 | 0.32 | -0.53 |
Asset Writedown & Restructuring Costs | 0.21 | 0.21 | 57.37 | 0.18 | -4.54 | -2.02 |
Other Operating Activities | -19,395 | -4,578 | -3,914 | -1,148 | 2,793 | -641.79 |
Change in Accounts Receivable | -7,904 | -7,904 | 13,059 | -6,412 | -7,470 | -5,010 |
Change in Inventory | 20,051 | 20,051 | -783.53 | -3,118 | -24,483 | -9,729 |
Change in Accounts Payable | 7,146 | 7,146 | -7,699 | -5,028 | 18,489 | 7,897 |
Change in Unearned Revenue | - | - | -915.32 | -309.14 | - | - |
Change in Other Net Operating Assets | -9,573 | -9,573 | -1,433 | -167.04 | 988.95 | -472.23 |
Operating Cash Flow | -7,529 | -6,207 | -13,941 | -17,190 | 2,825 | -2,739 |
Capital Expenditures | -1,635 | -1,701 | -1,503 | -696.66 | -551.62 | -440.29 |
Sale of Property, Plant & Equipment | 6.25 | 2.48 | 15.36 | 3.19 | 1.07 | 1.78 |
Sale (Purchase) of Intangibles | -0.71 | -0.77 | -3.88 | -0.05 | -0.1 | -8.93 |
Investment in Securities | -1.67 | -173.61 | - | - | - | - |
Other Investing Activities | 183.06 | 268.59 | 153.73 | 109.11 | 43.26 | 52.32 |
Investing Cash Flow | -1,448 | -1,604 | -1,337 | -584.41 | -507.39 | -395.13 |
Short-Term Debt Issued | - | 318,449 | 208,608 | - | - | - |
Long-Term Debt Issued | - | 15,000 | - | - | - | - |
Total Debt Issued | 305,706 | 333,449 | 208,608 | - | - | - |
Short-Term Debt Repaid | - | -339,690 | -190,870 | - | - | - |
Long-Term Debt Repaid | - | -33.96 | -34.85 | -33.19 | -31.61 | -30.1 |
Total Debt Repaid | -294,535 | -339,724 | -190,904 | -33.19 | -31.61 | -30.1 |
Net Debt Issued (Repaid) | 11,170 | -6,274 | 17,704 | -33.19 | -31.61 | -30.1 |
Common Dividends Paid | -1.55 | -1.06 | -1.45 | -1,192 | -795.22 | -1.3 |
Financing Cash Flow | 11,169 | -6,275 | 17,702 | -1,226 | -826.83 | -31.4 |
Net Cash Flow | 2,192 | -14,086 | 2,424 | -19,000 | 1,491 | -3,165 |
Free Cash Flow | -9,164 | -7,908 | -15,443 | -17,887 | 2,274 | -3,179 |
Free Cash Flow Margin | -2.69% | -2.57% | -5.00% | -5.99% | 0.90% | -2.28% |
Free Cash Flow Per Share | -114.61 | -98.89 | -193.12 | -223.68 | 28.43 | -39.75 |
Cash Interest Paid | 7,007 | 8,377 | 9,020 | 5,713 | 2,457 | 1,784 |
Cash Income Tax Paid | 1,258 | 1,197 | 1,057 | 1,082 | 413.92 | 57.97 |
Levered Free Cash Flow | -4,066 | 1,873 | -7,262 | -7,982 | 1,114 | -4,663 |
Unlevered Free Cash Flow | 131.1 | 7,080 | -1,544 | -4,009 | 2,938 | -3,666 |
Change in Working Capital | 9,720 | 9,720 | 2,228 | -15,035 | -12,476 | -7,314 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.