Waves Corporation Limited (PSX:WAVES)
Pakistan flag Pakistan · Delayed Price · Currency is PKR
11.93
-0.01 (-0.08%)
At close: Oct 1, 2025

Waves Corporation Cash Flow Statement

Millions PKR. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202015 - 2019
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
1,2221,046226.69236.4318.62127.47
Upgrade
Depreciation & Amortization
304.07319373.41370.32404.9418.47
Upgrade
Other Amortization
4.674.678.610.816.3214.39
Upgrade
Loss (Gain) From Sale of Assets
-6.21-40.39-29.74-15.23-2.05-7.85
Upgrade
Asset Writedown & Restructuring Costs
-728.36-460.69-0.17---
Upgrade
Loss (Gain) From Sale of Investments
-39.58-39.58----
Upgrade
Provision & Write-off of Bad Debts
185.22152.8364.98-21.75-35.47-350.96
Upgrade
Other Operating Activities
-293.48-351.52-0.54180.96679.18865.58
Upgrade
Change in Accounts Receivable
-1,254-1,5671,4221,203-954.94-1,327
Upgrade
Change in Inventory
-4.73488.08-12.7531.87-1,211674.36
Upgrade
Change in Accounts Payable
45.16160.26-117.481,230666.08-96.1
Upgrade
Change in Other Net Operating Assets
-204.32-234.5239.07-381.14-26.9139.71
Upgrade
Operating Cash Flow
-769.7-522.491,9743,345-145.41358.13
Upgrade
Operating Cash Flow Growth
---41.00%---
Upgrade
Capital Expenditures
-67.64-245.48-1,898-2,578-815.92-378.84
Upgrade
Sale of Property, Plant & Equipment
-39.79106.9641.3753.4214.0225.61
Upgrade
Sale (Purchase) of Intangibles
---0.05-1.34--
Upgrade
Sale (Purchase) of Real Estate
5858----
Upgrade
Investment in Securities
503.68503.68----
Upgrade
Other Investing Activities
16.416.48.51-38.07--
Upgrade
Investing Cash Flow
470.65439.56-1,848-2,564-801.9-353.23
Upgrade
Short-Term Debt Issued
-201.07109.524.21,105503.43
Upgrade
Long-Term Debt Issued
--163.41--774.56
Upgrade
Total Debt Issued
248.25201.07272.934.21,1051,278
Upgrade
Short-Term Debt Repaid
--59.29-423.58-1,429--
Upgrade
Long-Term Debt Repaid
--68.39-29.08-839.13-579.11-103.67
Upgrade
Total Debt Repaid
-196.75-127.68-452.65-2,268-579.11-103.67
Upgrade
Net Debt Issued (Repaid)
51.573.39-179.72-2,264525.41,174
Upgrade
Issuance of Common Stock
63.75---1,002-
Upgrade
Common Dividends Paid
-----0.1-0.18
Upgrade
Other Financing Activities
214.03----699.2-917.85
Upgrade
Financing Cash Flow
329.2873.39-179.72-2,264828.22256.3
Upgrade
Miscellaneous Cash Flow Adjustments
-0-0--0--
Upgrade
Net Cash Flow
30.23-9.54-54.47-1,483-119.09261.2
Upgrade
Free Cash Flow
-837.34-767.9775.42766.66-961.33-20.71
Upgrade
Free Cash Flow Growth
---90.16%---
Upgrade
Free Cash Flow Margin
-19.60%-19.47%1.45%7.71%-9.21%-0.24%
Upgrade
Free Cash Flow Per Share
-3.10-2.730.272.72-3.42-0.11
Upgrade
Cash Interest Paid
51.48265.51153.69219.73699.2917.85
Upgrade
Cash Income Tax Paid
--20.76130.55141.48150.1576.48
Upgrade
Levered Free Cash Flow
1,7172,116391.54-1,607-2,088-1,278
Upgrade
Unlevered Free Cash Flow
2,2512,545550.94-1,343-1,661-740.96
Upgrade
Change in Working Capital
-1,418-1,1531,3302,584-1,527-708.96
Upgrade
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.