Pakistan Cables Limited (PSX: PCAL)
Pakistan
· Delayed Price · Currency is PKR 168.00
-2.00 (-1.18%)
At close: Jan 29, 2025
Pakistan Cables Cash Flow Statement
Financials in millions PKR. Fiscal year is July - June.
Millions PKR. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2019 - 2015 |
| Net Income | -58.41 | 208.86 | 723.65 | 827.73 | 553.65 | -91.79 | Upgrade
|
| Depreciation & Amortization | 300.15 | 266.48 | 199.48 | 193.91 | 217.01 | 228.28 | Upgrade
|
| Other Amortization | 7.37 | 6.06 | 8.25 | 5.23 | 6.31 | 3.99 | Upgrade
|
| Loss (Gain) From Sale of Assets | -8.44 | -8.17 | -15.01 | -32.9 | -11.7 | -2.04 | Upgrade
|
| Loss (Gain) From Sale of Investments | 31.99 | 31.99 | - | 71.58 | -57.26 | - | Upgrade
|
| Loss (Gain) on Equity Investments | 5.99 | -2.53 | -4.78 | -18.63 | -19.33 | -0.57 | Upgrade
|
| Other Operating Activities | -481.15 | -191.05 | 379.02 | 283.5 | 9.96 | -42.23 | Upgrade
|
| Change in Accounts Receivable | -2,838 | -2,224 | -42.27 | -1,318 | -1,134 | 436.11 | Upgrade
|
| Change in Inventory | -2,643 | -1,341 | 85.44 | -1,356 | -613.77 | 304.28 | Upgrade
|
| Change in Accounts Payable | 3,736 | 1,105 | 474.6 | 1,214 | 340.56 | 267.09 | Upgrade
|
| Change in Unearned Revenue | -34.72 | 71.09 | -441.25 | 334.54 | 611.69 | -27.01 | Upgrade
|
| Change in Other Net Operating Assets | -132.77 | -341.15 | -359.86 | -42.41 | -81.58 | 28.09 | Upgrade
|
| Operating Cash Flow | -2,113 | -2,417 | 999.92 | 165.04 | -179.94 | 1,105 | Upgrade
|
| Operating Cash Flow Growth | - | - | 505.85% | - | - | - | Upgrade
|
| Capital Expenditures | -4,047 | -3,947 | -3,999 | -2,805 | -916.96 | -893.04 | Upgrade
|
| Sale of Property, Plant & Equipment | 816.75 | 556.08 | 15.64 | 38.31 | 15.19 | 2.07 | Upgrade
|
| Other Investing Activities | 2.53 | 2.53 | 7.29 | 5.39 | 2.22 | 1.73 | Upgrade
|
| Investing Cash Flow | -3,276 | -3,389 | -3,976 | -2,761 | -899.55 | -889.25 | Upgrade
|
| Short-Term Debt Issued | - | 2,385 | - | 1,963 | 604 | 470 | Upgrade
|
| Long-Term Debt Issued | - | 2,604 | 4,512 | 766.75 | 489.05 | 200.28 | Upgrade
|
| Total Debt Issued | 5,805 | 4,989 | 4,512 | 2,729 | 1,093 | 670.28 | Upgrade
|
| Short-Term Debt Repaid | - | - | -816.64 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -611.05 | -505.01 | -417.73 | -286.12 | -118.74 | Upgrade
|
| Total Debt Repaid | -651.2 | -611.05 | -1,322 | -417.73 | -286.12 | -118.74 | Upgrade
|
| Net Debt Issued (Repaid) | 5,154 | 4,378 | 3,190 | 2,312 | 806.94 | 551.55 | Upgrade
|
| Common Dividends Paid | -0.17 | -0.17 | -228.2 | -368.82 | -0.06 | -36.04 | Upgrade
|
| Financing Cash Flow | 5,154 | 4,378 | 2,962 | 1,943 | 806.87 | 515.51 | Upgrade
|
| Net Cash Flow | -235.44 | -1,428 | -14.27 | -653.05 | -272.62 | 731.26 | Upgrade
|
| Free Cash Flow | -6,160 | -6,365 | -2,999 | -2,640 | -1,097 | 211.95 | Upgrade
|
| Free Cash Flow Margin | -22.23% | -24.32% | -13.85% | -12.47% | -8.34% | 2.33% | Upgrade
|
| Free Cash Flow Per Share | -113.12 | -116.87 | -55.07 | -48.47 | -20.14 | 3.89 | Upgrade
|
| Cash Interest Paid | 1,933 | 1,403 | 639.91 | 187.24 | 180.17 | 266.04 | Upgrade
|
| Cash Income Tax Paid | 533.05 | 553.5 | 275.47 | 329.55 | 203.92 | 61.98 | Upgrade
|
| Levered Free Cash Flow | -8,979 | -7,513 | -3,028 | -2,719 | -1,255 | 320.99 | Upgrade
|
| Unlevered Free Cash Flow | -7,732 | -6,470 | -2,462 | -2,517 | -1,146 | 468.41 | Upgrade
|
| Change in Net Working Capital | 5,145 | 3,985 | -121.97 | 887.37 | 882.53 | -1,016 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.