Security Investment Bank Cash Flow Statement

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

Millions PKR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	20.01	77.43	79.77	-33.07	25.09
Depreciation & Amortization	28.36	14.23	1.85	1.87	2.12
Loss (Gain) From Sale of Assets	-0.06	-	-0.06	-0	-0.08
Loss (Gain) From Sale of Investments	-0.26	-20.16	-77.98	66.63	-33.36
Other Operating Activities	10.08	11.02	35.66	-20.5	-13.3
Change in Accounts Receivable	-2.71	-	-	-	-
Change in Other Net Operating Assets	45.28	42.47	23.72	-71.34	3.83
Operating Cash Flow	100.71	124.99	62.95	-56.41	-15.71
Operating Cash Flow Growth	-19.43%	98.57%	-	-	-
Capital Expenditures	-30.93	-61.85	-4.82	-1.72	-0.3
Sale of Property, Plant & Equipment	40.07	-	0.06	0.05	0.08
Investment in Securities	-11.39	-37.7	-59.53	69.89	13.52
Other Investing Activities	-5.64	23.4	0.57	-	-
Investing Cash Flow	-15.62	-94.76	-68.8	56.76	15.69
Common Dividends Paid	-67.47	-19.03	-	-	-
Financing Cash Flow	-67.47	-19.03	-	-	-
Miscellaneous Cash Flow Adjustments	-	-0	-	-	-
Net Cash Flow	17.62	11.21	-5.86	0.35	-0.02
Free Cash Flow	69.78	63.14	58.12	-58.14	-16.01
Free Cash Flow Growth	10.52%	8.63%	-	-	-
Free Cash Flow Margin	61.60%	45.46%	46.31%	-119.69%	-21.37%
Free Cash Flow Per Share	1.18	1.07	0.98	-0.98	-0.27
Cash Income Tax Paid	5.12	1.92	6.43	1.64	15.46
Levered Free Cash Flow	125.91	84	81.79	-70.46	21.96
Unlevered Free Cash Flow	125.91	84	81.79	-70.46	21.96
Change in Working Capital	42.58	42.47	23.72	-71.34	3.83

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.