Wah Nobel Chemicals 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	Dec '25 Dec 31, 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	472.32	481.93	549.41	449.23	209.12	334.41
Depreciation & Amortization	47.34	39.09	38.77	42.15	38.07	30.49
Loss (Gain) From Sale of Assets	0.97	0.97	-	-0.53	-	-0.51
Provision & Write-off of Bad Debts	28.84	40.31	45.14	45	30.74	4.52
Other Operating Activities	-75.93	-163.46	39.38	175.99	33.43	78.66
Change in Accounts Receivable	-180.71	-548.65	14.77	-25.07	-314.93	-210.62
Change in Inventory	-510.55	-322.69	-311.59	-12.84	-22.9	-178.96
Change in Accounts Payable	-22.38	122.2	232.95	-219.75	124.6	233.63
Change in Other Net Operating Assets	10.81	-18.2	14.08	-36.94	9.17	-20.39
Operating Cash Flow	-229.3	-368.5	622.91	417.24	107.3	271.24
Operating Cash Flow Growth	-	-	49.29%	288.86%	-60.44%	264.08%
Capital Expenditures	-185.91	-190.01	-7.49	-9.84	-71.53	-126.78
Sale of Property, Plant & Equipment	-	-	-	1.19	-	0.56
Investment in Securities	-	-	2.58	-	-	-
Other Investing Activities	-	-	0.32	0.15	0.13	0.24
Investing Cash Flow	-185.91	-190.01	-4.59	-8.5	-71.4	-125.99
Short-Term Debt Issued	-	854	-	-	-	-
Long-Term Debt Issued	-	-	-	-	-	81.19
Total Debt Issued	1,655	854	-	-	-	81.19
Short-Term Debt Repaid	-	-854	-300	-	-	-
Long-Term Debt Repaid	-	-20.73	-20.93	-21.11	-	-74.08
Total Debt Repaid	-1,491	-874.73	-320.93	-21.11	-	-74.08
Net Debt Issued (Repaid)	164.47	-20.73	-320.93	-21.11	-	7.12
Common Dividends Paid	-89.13	-88.64	-89.07	-44.66	-89.17	-35.64
Financing Cash Flow	75.34	-109.37	-410	-65.77	-89.17	-28.52
Net Cash Flow	-339.87	-667.88	208.32	342.97	-53.27	116.73
Free Cash Flow	-415.21	-558.51	615.42	407.4	35.76	144.46
Free Cash Flow Growth	-	-	51.06%	1039.16%	-75.24%	93.91%
Free Cash Flow Margin	-8.11%	-10.96%	13.14%	9.29%	1.08%	5.30%
Free Cash Flow Per Share	-46.13	-62.06	68.38	45.27	3.97	16.05
Cash Interest Paid	25.06	4.85	68.54	76.87	53.36	66.83
Cash Income Tax Paid	332.13	388.16	305.21	64.45	84.73	71.37
Levered Free Cash Flow	-416.26	-578.98	702.43	400.04	21.6	119.57
Unlevered Free Cash Flow	-389.79	-569.4	717.92	457.71	64.71	138.62
Change in Working Capital	-702.83	-767.33	-49.79	-294.6	-204.06	-176.33

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