Pak-Gulf Leasing Company 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	Sep '25 Sep 30, 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	46.25	73.6	78.8	56.64	146.98	24.57
Depreciation & Amortization	5.41	5.83	5.54	5.3	5.43	7.91
Other Amortization	0.07	0.07	0.04	-	-	-
Loss (Gain) From Sale of Assets	1.16	0.94	-	-	-0.02	-0.02
Asset Writedown & Restructuring Costs	-5.15	-5.15	-5.15	-	-10.3	1.44
Provision & Write-off of Bad Debts	-	-	-	-	10.81	-3.63
Other Operating Activities	-258.4	-185.53	-216.08	-88.98	23.42	-186.97
Change in Accounts Receivable	-45.44	-41.49	-90.39	5.28	88.73	-161
Change in Accounts Payable	-19.16	-20.17	-26.3	-32.98	82.82	-9.77
Change in Other Net Operating Assets	-1	-0.15	0.11	0.04	0.6	0.02
Operating Cash Flow	22.01	283.21	517.61	387.18	-65.57	36.79
Operating Cash Flow Growth	-95.95%	-45.28%	33.69%	-	-	-81.62%
Capital Expenditures	-0.34	-0.37	-5.6	-0.18	-0.36	-0.25
Sale of Property, Plant & Equipment	3.8	4.04	-	-	0.02	0.02
Sale (Purchase) of Intangibles	-	-	-0.37	-	-	-
Investment in Securities	0.61	-6.35	17.05	-1.15	-21.76	31.54
Investing Cash Flow	4.07	-2.67	11.08	-1.33	-22.11	31.3
Long-Term Debt Issued	-	-	-	4.36	183.44	66.67
Total Debt Issued	-	-	-	4.36	183.44	66.67
Long-Term Debt Repaid	-	-160.39	-191.68	-34.42	-3.45	-216.49
Total Debt Repaid	-192.81	-160.39	-191.68	-34.42	-3.45	-216.49
Net Debt Issued (Repaid)	-192.81	-160.39	-191.68	-30.06	180	-149.83
Common Dividends Paid	-193.9	-193.9	-0.27	-112.09	-0.04	-6.34
Financing Cash Flow	-386.7	-354.29	-191.95	-142.15	179.95	-156.17
Net Cash Flow	-360.63	-73.75	336.74	243.7	92.27	-88.08
Free Cash Flow	21.66	282.84	512.01	387	-65.93	36.53
Free Cash Flow Growth	-95.97%	-44.76%	32.30%	-	-	-81.73%
Free Cash Flow Margin	12.77%	134.78%	197.00%	152.92%	-27.93%	19.05%
Free Cash Flow Per Share	0.44	5.72	10.35	7.82	-1.33	0.74
Cash Interest Paid	92.89	46.08	34.8	88.94	65.1	85.87
Cash Income Tax Paid	82.43	82.88	56.92	84.83	4.11	1.89
Levered Free Cash Flow	-4.77	145.73	299.8	-166.55	339.34	104.44
Unlevered Free Cash Flow	11.72	170.29	348.21	-110.59	382.38	130.64
Change in Working Capital	-65.6	-61.81	-116.57	-27.65	172.15	-170.76

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