Wasl Mobility Modaraba 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	32.97	30.31	61.7	98.55	20.64	9.38
Depreciation & Amortization	60.3	32.57	19.64	21.5	6.63	4.49
Other Amortization	-	-	0.04	0.13	0.14	0.02
Loss (Gain) From Sale of Assets	-0.27	-0.56	-0.27	-2.32	-	-0.02
Asset Writedown & Restructuring Costs	-27.22	-27.22	-	-24.08	-	0.6
Loss (Gain) From Sale of Investments	-12.31	-0.13	-10.42	1.7	-3.91	-0.64
Other Operating Activities	-0.89	2.58	2.37	1.09	-1.57	-3.5
Change in Accounts Receivable	-12.16	-4.14	1.61	-2.43	-0.43	-0.1
Change in Other Net Operating Assets	182.93	192.15	99.64	-91.3	-334.07	96.57
Operating Cash Flow	223.34	225.56	174.3	2.84	-312.56	106.8
Operating Cash Flow Growth	-12.95%	29.41%	6039.06%	-	-	-22.57%
Capital Expenditures	-390.37	-255.96	2.07	-44.15	-36.98	3.35
Sale of Property, Plant & Equipment	17.78	0.3	-	0.86	1.15	0.02
Sale (Purchase) of Intangibles	-	-	-	-	-	-0.19
Investment in Securities	25.39	2.83	-	-	270.18	-196.36
Other Investing Activities	-5.42	-4.07	1.05	1.61	1.57	0.39
Investing Cash Flow	-381.66	-256.9	3.12	-41.69	235.92	-192.8
Common Dividends Paid	-38.82	-38.82	-38.82	-20.89	-6.98	-
Other Financing Activities	-0.37	-0.37	6.82	-	-	-
Financing Cash Flow	-39.18	-39.18	-31.99	-20.89	-6.98	-
Miscellaneous Cash Flow Adjustments	-	-	-	-	67.49	-
Net Cash Flow	-197.5	-70.53	145.43	-59.74	-16.12	-85.99
Free Cash Flow	-167.02	-30.41	176.37	-41.31	-349.53	110.16
Free Cash Flow Growth	-	-	-	-	-	-26.73%
Free Cash Flow Margin	-99.79%	-21.39%	84.20%	-25.90%	-481.86%	260.17%
Free Cash Flow Per Share	-1.29	-0.23	1.36	-0.32	-2.70	1.26
Cash Interest Paid	21.37	25.67	36.44	31.77	-	-
Cash Income Tax Paid	2.83	6.3	6.14	-4.96	-	3.11
Levered Free Cash Flow	-427.5	-238.27	69.89	55.83	-217.3	42.97
Unlevered Free Cash Flow	-413.03	-221.57	92.66	75.66	-210.6	43.39
Change in Working Capital	170.76	188.01	101.24	-93.73	-334.5	96.47

Source: S&P Global Market Intelligence. Standard template. Financial Sources.