Pakistan Tobacco Company Limited (PSX:PAKT)

Heartland Financial USA Balance Sheet

Financials in millions PKR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	5,734	13,303	17,939	1,879	1,245	842.3
Short-Term Investments	14,505	-	-	-	-	-
Trading Asset Securities	-	-	14,558	21,522	9,403	6,401
Cash & Short-Term Investments	20,239	13,303	32,497	23,401	10,648	7,244
Cash Growth	-49.32%	-59.06%	38.87%	119.78%	47.00%	104.79%
Accounts Receivable	3.84	3,618	5,186	558.16	516.22	901.19
Other Receivables	5,103	96.26	198.87	108.87	50.89	27.59
Receivables	10,062	3,714	5,385	667.02	567.11	928.78
Inventory	34,938	49,447	47,303	25,466	22,691	20,162
Prepaid Expenses	148.83	277.4	220.72	139.96	33.35	76.42
Other Current Assets	-	1,334	1,112	4,001	1,437	724.13
Total Current Assets	65,388	68,076	86,518	53,676	35,376	29,134
Property, Plant & Equipment	25,300	24,687	21,672	16,827	15,839	15,127
Long-Term Investments	5	5	5	-	-	-
Other Long-Term Assets	900.72	1,710	1,389	555.71	1,144	744.58
Total Assets	91,594	94,477	109,584	71,058	52,359	45,006
Accounts Payable	20,302	2,956	15,426	16,746	8,731	8,066
Accrued Expenses	-	13,049	11,742	9,728	11,592	11,096
Short-Term Debt	-	-	-	2,354	2,313	-
Current Portion of Leases	639.69	719.69	852.77	802.53	577.27	678.73
Current Income Taxes Payable	4,887	4,270	3,286	2,684	1,219	912.24
Current Unearned Revenue	-	107.22	2.89	715.88	246.72	12.03
Other Current Liabilities	6,964	15,432	22,295	9,598	7,255	2,265
Total Current Liabilities	32,792	36,534	53,605	42,629	31,934	23,031
Long-Term Leases	3,071	3,162	2,569	935.34	1,422	1,574
Long-Term Deferred Tax Liabilities	2,785	2,491	2,095	869.9	1,030	888.51
Total Liabilities	38,649	42,187	58,269	44,434	34,385	25,493
Common Stock	2,555	2,555	2,555	2,555	2,555	2,555
Retained Earnings	39,878	40,812	44,718	24,069	15,418	16,958
Comprehensive Income & Other	10,511	8,924	4,042	-	-	-
Shareholders' Equity	52,945	52,290	51,315	26,624	17,973	19,513
Total Liabilities & Equity	91,594	94,477	109,584	71,058	52,359	45,006
Total Debt	3,711	3,881	3,422	4,092	4,312	2,253
Net Cash (Debt)	16,528	9,421	29,075	19,309	6,335	4,991
Net Cash Growth	-54.09%	-67.60%	50.58%	204.78%	26.94%	175.37%
Net Cash Per Share	64.69	36.88	113.80	75.57	24.80	19.53
Filing Date Shares Outstanding	255.46	255.49	255.49	255.49	255.49	255.49
Total Common Shares Outstanding	255.46	255.49	255.49	255.49	255.49	255.49
Working Capital	32,596	31,541	32,914	11,047	3,442	6,104
Book Value Per Share	207.25	204.66	200.85	104.21	70.35	76.37
Tangible Book Value	52,945	52,290	51,315	26,624	17,973	19,513
Tangible Book Value Per Share	207.25	204.66	200.85	104.21	70.35	76.37
Land	-	30.57	30.57	33.93	33.93	33.93
Buildings	-	1,871	1,788	1,686	1,622	1,040
Machinery	-	31,227	28,510	25,710	23,505	20,562
Construction In Progress	-	4,398	2,642	1,067	955.58	2,445

Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.