PSX:NSRM 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	105.69	83.4	66.3	-22.93	14.25	45.09
Depreciation & Amortization	37.71	30.07	28.34	28.58	29.7	27.56
Other Amortization	1.41	1.41	1.41	1.41	1.41	0.12
Loss (Gain) From Sale of Assets	-3.53	-3.53	-	-6.65	-0.1	-3.1
Loss (Gain) From Sale of Investments	0	0	-0.08	-	-	-
Provision & Write-off of Bad Debts	3.29	3.29	2.41	2.86	-2.74	-2.21
Other Operating Activities	13.56	15.18	-2.97	-25.77	7.24	11.3
Change in Accounts Receivable	-99.29	32.47	-146.55	-19.09	-75.05	-92.93
Change in Inventory	20.83	11.22	-30.53	46.68	-17.78	-30.7
Change in Accounts Payable	-39.9	-44.13	124.51	190.9	63.24	42.56
Change in Other Net Operating Assets	-6.6	-4.61	0.37	-2.29	0.61	4.43
Operating Cash Flow	32.98	124.78	43.22	193.7	20.87	2.13
Operating Cash Flow Growth	-67.10%	188.72%	-77.69%	828.15%	880.39%	-92.62%
Capital Expenditures	-128.64	-118.04	-28.38	-17.37	-20.22	-52.12
Sale of Property, Plant & Equipment	36.76	4.65	-	11.3	4.63	4.32
Investment in Securities	-1.69	55.95	-60.44	-	-	-
Other Investing Activities	4.1	4.1	6.63	0.28	0.1	0.07
Investing Cash Flow	-89.47	-53.35	-82.19	-5.79	-15.49	-47.73
Short-Term Debt Issued	-	-	-	-	-	34.64
Total Debt Issued	0.31	-	-	-	-	34.64
Short-Term Debt Repaid	-	-14.07	-23.17	-104.48	-3.36	-
Total Debt Repaid	36.71	-14.07	-23.17	-104.48	-3.36	-
Net Debt Issued (Repaid)	37.02	-14.07	-23.17	-104.48	-3.36	34.64
Financing Cash Flow	37.02	-14.07	-23.17	-104.48	-3.36	34.64
Net Cash Flow	-19.48	57.36	-62.14	83.43	2.01	-10.96
Free Cash Flow	-95.67	6.73	14.84	176.33	0.65	-49.99
Free Cash Flow Growth	-	-54.61%	-91.59%	27012.28%	-	-
Free Cash Flow Margin	-4.08%	0.27%	0.69%	10.03%	0.05%	-4.60%
Free Cash Flow Per Share	-	0.43	0.95	11.34	0.04	-3.21
Cash Interest Paid	0.42	2.39	1.37	9.98	13.1	6.5
Cash Income Tax Paid	2.47	32.01	35.3	40.69	26.95	-1.96
Levered Free Cash Flow	-54.68	-1.09	6.61	203.31	3.11	-55.05
Unlevered Free Cash Flow	-49.77	0.37	7.34	208.65	10.27	-50.85
Change in Working Capital	-125.16	-5.05	-52.2	216.2	-28.98	-76.64

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