Ismail Industries Limited (PSX:ISIL)
Pakistan
· Delayed Price · Currency is PKR 1,780.33
-19.67 (-1.09%)
At close: Mar 9, 2026
Ismail Industries 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 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 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 | 2020 - 2016 |
| Net Income | 3,955 | 4,206 | 5,196 | 6,000 | 2,353 | 1,496 | Upgrade
|
| Depreciation & Amortization | 4,268 | 4,481 | 3,431 | 2,574 | 2,271 | 1,805 | Upgrade
|
| Other Amortization | 0.17 | 0.17 | 2.06 | 3.77 | 28.74 | 31.87 | Upgrade
|
| Loss (Gain) From Sale of Assets | -88.3 | -57.9 | -82.13 | -55.76 | -347.89 | -232.14 | Upgrade
|
| Loss (Gain) From Sale of Investments | -192.85 | -49.47 | -45.02 | -1.6 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -1,463 | -1,517 | -626.5 | -428.08 | -216.58 | -601.47 | Upgrade
|
| Provision & Write-off of Bad Debts | 51.89 | 40.58 | 50.9 | 50.49 | 7 | 5 | Upgrade
|
| Other Operating Activities | 5,362 | 5,679 | 7,612 | 4,917 | 1,656 | 1,098 | Upgrade
|
| Change in Accounts Receivable | -2,327 | -909.79 | -4,179 | -4,868 | -2,386 | -27.91 | Upgrade
|
| Change in Inventory | -5,040 | 10.22 | -7,296 | -8,104 | -866.44 | -1,469 | Upgrade
|
| Change in Accounts Payable | 5,687 | -1,660 | 5,221 | 6,915 | -542.28 | 522.91 | Upgrade
|
| Change in Other Net Operating Assets | -753.06 | -608.39 | -5,424 | -3,189 | -563.79 | -659.49 | Upgrade
|
| Operating Cash Flow | 9,461 | 9,614 | 3,861 | 3,816 | 1,392 | 1,968 | Upgrade
|
| Operating Cash Flow Growth | -13.40% | 149.03% | 1.18% | 174.05% | -29.25% | -61.20% | Upgrade
|
| Capital Expenditures | -10,271 | -5,577 | -10,568 | -11,493 | -8,910 | -3,411 | Upgrade
|
| Sale of Property, Plant & Equipment | 26.34 | 291.21 | 226.1 | 182.88 | 553.17 | 595.41 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -70.86 | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | - | -1 | -10.31 | Upgrade
|
| Investment in Securities | 46,651 | -1,784 | -3.8 | 117.37 | -645.3 | -427.17 | Upgrade
|
| Other Investing Activities | 905.13 | 480.85 | 404.08 | - | - | 629.02 | Upgrade
|
| Investing Cash Flow | 37,311 | -6,588 | -9,941 | -11,192 | -9,074 | -2,624 | Upgrade
|
| Short-Term Debt Issued | - | 4,261 | 12,976 | 1,737 | 2,972 | - | Upgrade
|
| Long-Term Debt Issued | - | 6,238 | - | 7,500 | 7,250 | 2,026 | Upgrade
|
| Total Debt Issued | -43,742 | 10,499 | 12,976 | 9,237 | 10,222 | 2,026 | Upgrade
|
| Short-Term Debt Repaid | - | -2,000 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -15.87 | -724.03 | -18.35 | -42.95 | -106.36 | Upgrade
|
| Total Debt Repaid | 3,115 | -2,016 | -724.03 | -18.35 | -42.95 | -106.36 | Upgrade
|
| Net Debt Issued (Repaid) | -40,627 | 8,483 | 12,252 | 9,219 | 10,179 | 1,920 | Upgrade
|
| Common Dividends Paid | -331.44 | -662.83 | -132.55 | -927.97 | -994.21 | -198.81 | Upgrade
|
| Other Financing Activities | -7,109 | -8,160 | -7,590 | -3,918 | -1,237 | -759.73 | Upgrade
|
| Financing Cash Flow | -48,067 | -338.99 | 4,529 | 4,373 | 7,948 | 961.2 | Upgrade
|
| Foreign Exchange Rate Adjustments | -38.66 | 11.16 | - | - | - | - | Upgrade
|
| Net Cash Flow | -1,334 | 2,698 | -1,552 | -3,004 | 265.72 | 305.18 | Upgrade
|
| Free Cash Flow | -809.83 | 4,038 | -6,707 | -7,677 | -7,518 | -1,443 | Upgrade
|
| Free Cash Flow Margin | -0.65% | 3.29% | -5.73% | -8.56% | -13.49% | -3.84% | Upgrade
|
| Free Cash Flow Per Share | -12.20 | 60.85 | -101.08 | -115.69 | -113.30 | -21.75 | Upgrade
|
| Cash Interest Paid | 7,422 | 8,472 | 7,590 | 3,918 | 1,237 | 759.73 | Upgrade
|
| Cash Income Tax Paid | 3,605 | 3,529 | 2,189 | 1,066 | 722.74 | 172.01 | Upgrade
|
| Levered Free Cash Flow | -8,572 | -4,945 | -16,841 | -14,082 | -9,248 | -2,356 | Upgrade
|
| Unlevered Free Cash Flow | -4,611 | -338.26 | -11,224 | -11,442 | -8,411 | -1,955 | Upgrade
|
| Change in Working Capital | -2,433 | -3,168 | -11,678 | -9,245 | -4,359 | -1,633 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.