Zuma Resources 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	Mar '26 Mar 31, 2026	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	63.44	-2.44	41.18	-23.47	-55.56	-5.3
Depreciation & Amortization	-9.13	-	-	20.35	21.43	22.58
Asset Writedown & Restructuring Costs	0.6	-	-25.85	-	-16.69	-13.57
Other Operating Activities	-13.36	-1.48	-15.99	-	52.34	-8.66
Change in Accounts Receivable	-69.68	-	-	0.12	-1.83	8.8
Change in Inventory	-57.87	-	-	-	-	-
Change in Accounts Payable	9.48	3.49	-	2.95	8.01	0.32
Change in Other Net Operating Assets	-7.5	-	-	-	-	-
Operating Cash Flow	-87.92	-0.43	-0.66	-0.05	7.71	4.18
Operating Cash Flow Growth	-	-	-	-	84.50%	-46.73%
Capital Expenditures	-0.82	-	-	-	-	-
Sale of Property, Plant & Equipment	-70.18	150.2	105.59	-	-	-
Investing Cash Flow	-71	150.2	105.59	-	-	-
Short-Term Debt Issued	-	0.72	0.75	0.05	-	-
Total Debt Issued	12.87	0.72	0.75	0.05	-	-
Short-Term Debt Repaid	-	-40	-20	-	-7.89	-
Long-Term Debt Repaid	-	-110.2	-85.59	-	-	-4.15
Total Debt Repaid	147.48	-150.2	-105.59	-	-7.89	-4.15
Net Debt Issued (Repaid)	160.35	-149.48	-104.84	0.05	-7.89	-4.15
Financing Cash Flow	160.35	-149.48	-104.84	0.05	-7.89	-4.15
Miscellaneous Cash Flow Adjustments	-	-	-	-	-0	-
Net Cash Flow	1.43	0.3	0.1	-0	-0.18	0.03
Free Cash Flow	-88.74	-0.43	-0.66	-0.05	7.71	4.18
Free Cash Flow Growth	-	-	-	-	84.50%	-46.73%
Free Cash Flow Margin	-122.20%	-	-	-	-	-
Free Cash Flow Per Share	-6.29	-0.03	-0.05	-0.00	0.55	0.30
Levered Free Cash Flow	-76.79	-22.84	-655.63	8.14	12.59	21.05
Unlevered Free Cash Flow	-34.15	2.24	-650.23	8.14	12.59	21.05
Change in Working Capital	-125.57	3.49	-	3.07	6.19	9.12