Pakistan Refinery Limited (PSX:PRL)
Pakistan
· Delayed Price · Currency is PKR 29.55
+2.53 (9.36%)
At close: May 13, 2025
Pakistan Refinery Cash Flow Statement
Financials in millions PKR. Fiscal year is July - June.
Millions PKR. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2015 - 2019 |
| Net Income | -5,800 | 4,062 | 1,825 | 12,573 | 937.16 | -7,591 | Upgrade
|
| Depreciation & Amortization | 1,427 | 1,256 | 1,154 | 1,129 | 1,098 | 973.9 | Upgrade
|
| Other Amortization | 1.92 | 1.92 | 0.11 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.62 | -3.31 | -2.21 | - | -1.64 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 4.85 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -1,192 | -1,551 | -1,103 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -3.98 | -19.54 | 9.66 | 3.42 | 6.36 | -3.26 | Upgrade
|
| Other Operating Activities | -3,734 | -3,209 | -2,366 | 1,009 | -128.39 | 62.03 | Upgrade
|
| Change in Accounts Receivable | -8,443 | 8,683 | -8,606 | -4,717 | -2,922 | 9,528 | Upgrade
|
| Change in Inventory | 9,862 | 4,960 | -11,421 | -13,645 | -2,468 | 1,485 | Upgrade
|
| Change in Accounts Payable | -29,979 | 2,359 | -212.46 | 25,861 | 2,452 | -1,828 | Upgrade
|
| Change in Other Net Operating Assets | 5,466 | -15,468 | 457.35 | 2,887 | -3,092 | 679.03 | Upgrade
|
| Operating Cash Flow | -32,397 | 1,070 | -20,264 | 25,101 | -4,112 | 3,306 | Upgrade
|
| Capital Expenditures | -1,849 | -3,358 | -617.06 | -509.21 | -300.38 | -1,332 | Upgrade
|
| Sale of Property, Plant & Equipment | 8.6 | 5.54 | 4.71 | 3.35 | 5.29 | 0.08 | Upgrade
|
| Investment in Securities | 4,786 | -3,812 | - | - | - | - | Upgrade
|
| Other Investing Activities | 2,435 | 4,090 | 3,073 | 291.86 | 53.48 | 48.58 | Upgrade
|
| Investing Cash Flow | 5,380 | -3,075 | 2,460 | -214 | -241.62 | -1,283 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 15,169 | 1,500 | - | Upgrade
|
| Long-Term Debt Issued | - | 2,500 | 800 | - | 99.77 | 131.6 | Upgrade
|
| Total Debt Issued | 35,099 | 2,500 | 800 | 15,169 | 1,600 | 131.6 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -8,000 | - | -3,000 | Upgrade
|
| Long-Term Debt Repaid | - | -28.16 | -134.55 | -3,070 | -224.36 | -423.17 | Upgrade
|
| Total Debt Repaid | -21,865 | -28.16 | -134.55 | -11,070 | -224.36 | -3,423 | Upgrade
|
| Net Debt Issued (Repaid) | 13,234 | 2,472 | 665.45 | 4,099 | 1,375 | -3,292 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 1,209 | 2,153 | Upgrade
|
| Common Dividends Paid | -1,256 | - | - | - | -0.01 | -1.9 | Upgrade
|
| Other Financing Activities | - | - | - | - | - | -27.63 | Upgrade
|
| Financing Cash Flow | 11,979 | 2,472 | 665.45 | 4,099 | 2,584 | -1,168 | Upgrade
|
| Foreign Exchange Rate Adjustments | 5.29 | -9.19 | 84.98 | - | - | - | Upgrade
|
| Net Cash Flow | -15,033 | 458.05 | -17,054 | 28,986 | -1,770 | 854.58 | Upgrade
|
| Free Cash Flow | -34,246 | -2,288 | -20,882 | 24,592 | -4,413 | 1,974 | Upgrade
|
| Free Cash Flow Margin | -11.05% | -0.75% | -7.97% | 12.85% | -4.79% | 2.18% | Upgrade
|
| Free Cash Flow Per Share | -54.36 | -3.63 | -33.15 | 39.03 | -7.15 | 4.61 | Upgrade
|
| Cash Interest Paid | 3,650 | 3,777 | 3,677 | 1,619 | 1,395 | 1,881 | Upgrade
|
| Cash Income Tax Paid | 2,241 | 3,477 | 2,050 | 1,864 | 720.05 | 606.61 | Upgrade
|
| Levered Free Cash Flow | -31,075 | -4.67 | -25,895 | 19,458 | -4,586 | 5,269 | Upgrade
|
| Unlevered Free Cash Flow | -28,902 | 2,259 | -23,984 | 20,231 | -3,769 | 6,469 | Upgrade
|
| Change in Net Working Capital | 24,652 | -228.76 | 26,746 | -8,957 | 6,130 | -9,980 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.