Zephyr Textiles Limited (PSX:ZTL)

Zephyr Textiles Balance Sheet

Financials in millions PKR. Fiscal year is July - June.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Cash & Equivalents	67.88	27.41	57.8	156.35	64.7	78.87
Short-Term Investments	7.4	5	5	5	5	3.77
Trading Asset Securities	-	2.4	43.8	102.98	1.42	0.2
Cash & Short-Term Investments	75.28	34.81	106.6	264.32	71.12	82.84
Cash Growth	-25.64%	-67.35%	-59.67%	271.67%	-14.15%	-38.57%
Accounts Receivable	654.83	961.46	557.81	557.18	661.41	823.67
Other Receivables	576.26	506.35	268.3	606.74	513.12	427.44
Receivables	1,313	1,523	954.29	1,218	1,241	1,285
Inventory	2,333	2,172	1,762	1,718	1,594	1,585
Prepaid Expenses	-	2.66	4.21	2.88	1.66	1.71
Other Current Assets	27.44	107.08	22.38	37.5	34.72	155.04
Total Current Assets	3,749	3,840	2,849	3,240	2,943	3,110
Property, Plant & Equipment	2,901	2,907	2,824	2,606	2,205	2,065
Other Intangible Assets	-	0.3	1.51	2.72	3.92	3.63
Other Long-Term Assets	25.47	25.47	25.33	25.6	24.78	22.74
Total Assets	6,675	6,773	5,700	5,875	5,177	5,201
Accounts Payable	-	1,152	827.92	969.67	933.41	959.92
Accrued Expenses	35.64	405.64	344.5	430.76	184.93	205.9
Short-Term Debt	1,521	1,973	1,371	1,313	1,295	1,269
Current Portion of Long-Term Debt	11.33	10.62	10.62	10.62	183.3	258.92
Current Portion of Leases	-	-	21.39	23.33	23.33	-
Current Income Taxes Payable	-	-	-	7.49	-	-
Current Unearned Revenue	162.73	76.82	10.86	18.88	24.76	55.96
Other Current Liabilities	2,076	299.67	268.41	255.61	95.16	53.01
Total Current Liabilities	3,807	3,918	2,855	3,029	2,740	2,803
Long-Term Debt	42.07	44.72	54.49	64.11	78.69	241.67
Long-Term Leases	-	-	-	21.39	44.72	-
Long-Term Unearned Revenue	1.39	1.39	2.06	2.95	-	-
Pension & Post-Retirement Benefits	-	113.12	93.59	110.2	134.67	118.35
Long-Term Deferred Tax Liabilities	-	165.95	120.21	117.24	75.74	127.45
Total Liabilities	4,135	4,243	3,125	3,345	3,074	3,290
Common Stock	594.29	594.29	594.29	594.29	594.29	594.29
Retained Earnings	1,540	1,524	1,494	1,362	1,141	1,036
Comprehensive Income & Other	405.41	412.28	486.76	574.06	368.18	281.08
Shareholders' Equity	2,540	2,530	2,575	2,530	2,103	1,911
Total Liabilities & Equity	6,675	6,773	5,700	5,875	5,177	5,201
Total Debt	1,575	2,028	1,458	1,432	1,625	1,769
Net Cash (Debt)	-1,500	-1,993	-1,351	-1,168	-1,554	-1,687
Net Cash Per Share	-25.23	-33.54	-22.73	-19.65	-26.15	-28.38
Filing Date Shares Outstanding	59.43	59.43	59.43	59.43	59.43	59.43
Total Common Shares Outstanding	59.43	59.43	59.43	59.43	59.43	59.43
Working Capital	-58.66	-77.86	-5.87	211.43	202.81	307.13
Book Value Per Share	42.73	42.58	43.33	42.57	35.39	32.16
Tangible Book Value	2,540	2,530	2,573	2,527	2,099	1,907
Tangible Book Value Per Share	42.73	42.57	43.30	42.53	35.32	32.10
Land	-	496.95	527.22	402.04	176.95	176.95
Buildings	-	578	556.54	649.97	488.04	411.21
Machinery	-	3,142	2,708	2,295	2,145	2,025
Construction In Progress	-	18.05	55.24	75.2	39.59	33.09

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