Sazgar Engineering Works Limited (PSX:SAZEW)
Pakistan
· Delayed Price · Currency is PKR 1,206.54
+84.26 (7.51%)
At close: May 9, 2025
Sazgar Engineering Works 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | 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 | 2015 - 2019 |
| Net Income | 16,342 | 7,936 | 995.08 | 117.84 | 75.8 | 27.63 | Upgrade
|
| Depreciation & Amortization | 318.55 | 282.48 | 233.29 | 148.67 | 21.83 | 19.26 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.16 | -9.42 | -1.22 | -4.76 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 1.12 | 0.62 | -3.85 | -4.53 | - | - | Upgrade
|
| Other Operating Activities | 2,472 | 2,803 | 86.03 | -64.16 | -24.65 | -1.42 | Upgrade
|
| Change in Accounts Receivable | 350.63 | 136.64 | -86.59 | -58.39 | 5.72 | -6.99 | Upgrade
|
| Change in Inventory | -6,959 | -11,621 | 704.77 | -928.16 | -155.78 | -16.55 | Upgrade
|
| Change in Accounts Payable | -4,939 | 9,670 | 1,258 | 415.4 | 1,589 | -99.57 | Upgrade
|
| Change in Other Net Operating Assets | -402.82 | -282.43 | -1,564 | 1,159 | -1,574 | -22.16 | Upgrade
|
| Operating Cash Flow | 7,235 | 8,963 | 1,622 | 781.16 | -61.9 | -99.8 | Upgrade
|
| Operating Cash Flow Growth | -25.99% | 452.63% | 107.61% | - | - | - | Upgrade
|
| Capital Expenditures | -3,284 | -1,989 | -454.61 | -945.68 | -549.61 | -342.57 | Upgrade
|
| Sale of Property, Plant & Equipment | 18.69 | 17.18 | 1.59 | 6.04 | 2.3 | 7.02 | Upgrade
|
| Other Investing Activities | -0.04 | -2.89 | -0.17 | -1.83 | -0.53 | -0.19 | Upgrade
|
| Investing Cash Flow | -3,266 | -1,975 | -453.2 | -941.47 | -547.84 | -335.74 | Upgrade
|
| Short-Term Debt Issued | - | - | 5,632 | 3,866 | 515.72 | 2,241 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 414.01 | 138.64 | 162.14 | Upgrade
|
| Total Debt Issued | 5,640 | - | 5,632 | 4,280 | 654.36 | 2,403 | Upgrade
|
| Short-Term Debt Repaid | - | - | -5,794 | -3,822 | -396.04 | -2,241 | Upgrade
|
| Long-Term Debt Repaid | - | -185.22 | -174.1 | -145.15 | -97.44 | - | Upgrade
|
| Total Debt Repaid | -5,834 | -185.22 | -5,968 | -3,968 | -493.48 | -2,241 | Upgrade
|
| Net Debt Issued (Repaid) | -194.49 | -185.22 | -336.97 | 312.06 | 160.89 | 162.14 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 710 | Upgrade
|
| Common Dividends Paid | -2,402 | -720.49 | - | - | -0.04 | -0.05 | Upgrade
|
| Other Financing Activities | 1,358 | 651.04 | 24.15 | 6.31 | 15.05 | 6.3 | Upgrade
|
| Financing Cash Flow | -1,239 | -254.67 | -312.82 | 318.37 | 175.9 | 878.39 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | 0 | - | Upgrade
|
| Net Cash Flow | 2,731 | 6,733 | 855.76 | 158.07 | -433.84 | 442.85 | Upgrade
|
| Free Cash Flow | 3,951 | 6,973 | 1,167 | -164.52 | -611.51 | -442.37 | Upgrade
|
| Free Cash Flow Growth | -50.79% | 497.45% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 3.78% | 12.10% | 6.42% | -1.60% | -15.16% | -15.30% | Upgrade
|
| Free Cash Flow Per Share | 65.36 | 115.36 | 19.31 | -2.72 | -10.12 | -8.58 | Upgrade
|
| Cash Interest Paid | 123.02 | 126.54 | 179.27 | 28.04 | 52.26 | 39.68 | Upgrade
|
| Cash Income Tax Paid | 9,029 | 2,738 | 568.39 | 286.89 | 45.65 | 57.37 | Upgrade
|
| Levered Free Cash Flow | 5,234 | 7,312 | 1,285 | -623.41 | -624.29 | -380.2 | Upgrade
|
| Unlevered Free Cash Flow | 5,370 | 7,385 | 1,389 | -587.11 | -606.29 | -340.8 | Upgrade
|
| Change in Net Working Capital | 8,107 | -1,276 | -595.63 | -18.68 | 146.75 | 74.73 | Upgrade
|
Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.