Pak Elektron Limited (PSX:PAEL)
Pakistan
· Delayed Price · Currency is PKR 40.46
-0.88 (-2.13%)
At close: Apr 28, 2026
Pak Elektron Cash Flow Statement
Financials in millions PKR. Fiscal year is January - December.
Millions PKR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 3,847 | 2,367 | 1,325 | 1,067 | 1,591 | Upgrade
|
| Depreciation & Amortization | 1,385 | 1,324 | 1,248 | 1,277 | 1,193 | Upgrade
|
| Other Amortization | 1.14 | 1.72 | 2.18 | 2.39 | 3.4 | Upgrade
|
| Loss (Gain) From Sale of Assets | -41.91 | -36.71 | -15.24 | -7.21 | -6.58 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 0.8 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -27.76 | -22.83 | -22.46 | 17.44 | -5.26 | Upgrade
|
| Loss (Gain) on Equity Investments | -3.03 | 4.14 | -0.18 | 0.39 | 0.91 | Upgrade
|
| Provision & Write-off of Bad Debts | 622.55 | 303.52 | 84.76 | -241.88 | 14.36 | Upgrade
|
| Other Operating Activities | -1,001 | 310.95 | 1,228 | 773.2 | -281.93 | Upgrade
|
| Change in Accounts Receivable | -2,699 | -3,228 | 1,456 | -1,463 | -3,275 | Upgrade
|
| Change in Inventory | -8,064 | -1,332 | 2,109 | -3,329 | -976.95 | Upgrade
|
| Change in Accounts Payable | 2,971 | 129.78 | 1,494 | -373 | -420.76 | Upgrade
|
| Change in Other Net Operating Assets | 596.11 | 404.84 | 78.35 | -533.8 | -183.6 | Upgrade
|
| Operating Cash Flow | -2,415 | 226.86 | 8,987 | -2,809 | -2,347 | Upgrade
|
| Operating Cash Flow Growth | - | -97.48% | - | - | - | Upgrade
|
| Capital Expenditures | -2,566 | -1,835 | -2,097 | -3,025 | -1,105 | Upgrade
|
| Sale of Property, Plant & Equipment | 94.44 | 66.46 | 49.09 | 238.03 | 308.37 | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | -1.31 | -1.51 | - | Upgrade
|
| Other Investing Activities | 8.23 | 18.65 | - | - | - | Upgrade
|
| Investing Cash Flow | -2,463 | -1,750 | -2,049 | -2,788 | -796.95 | Upgrade
|
| Short-Term Debt Issued | 5,472 | - | - | 5,061 | - | Upgrade
|
| Long-Term Debt Issued | 750 | 4,000 | - | 387.5 | 3,613 | Upgrade
|
| Total Debt Issued | 6,222 | 4,000 | - | 5,448 | 3,613 | Upgrade
|
| Short-Term Debt Repaid | - | -11.03 | -3,234 | - | -106.76 | Upgrade
|
| Long-Term Debt Repaid | -1,297 | -2,158 | -2,216 | -2,758 | -2,121 | Upgrade
|
| Total Debt Repaid | -1,297 | -2,169 | -5,449 | -2,758 | -2,227 | Upgrade
|
| Net Debt Issued (Repaid) | 4,925 | 1,831 | -5,449 | 2,690 | 1,385 | Upgrade
|
| Issuance of Common Stock | - | - | - | 5,017 | 1,790 | Upgrade
|
| Repurchase of Common Stock | - | - | -1,500 | - | - | Upgrade
|
| Dividends Paid | -0.08 | -0.37 | -0.01 | -0.11 | -3.67 | Upgrade
|
| Other Financing Activities | - | - | - | -1,892 | - | Upgrade
|
| Financing Cash Flow | 4,925 | 1,831 | -6,949 | 5,814 | 3,171 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.56 | 1.68 | - | - | - | Upgrade
|
| Net Cash Flow | 47.4 | 309.48 | -11.97 | 216.68 | 27.12 | Upgrade
|
| Free Cash Flow | -4,980 | -1,608 | 6,890 | -5,834 | -3,453 | Upgrade
|
| Free Cash Flow Margin | -7.84% | -3.03% | 17.81% | -11.14% | -8.05% | Upgrade
|
| Free Cash Flow Per Share | -5.49 | -1.88 | 8.05 | -7.58 | -6.44 | Upgrade
|
| Cash Interest Paid | 2,514 | 3,630 | 3,592 | 2,799 | 1,865 | Upgrade
|
| Cash Income Tax Paid | 2,762 | 1,315 | 829.06 | 1,007 | 863.28 | Upgrade
|
| Levered Free Cash Flow | -4,856 | -2,029 | 6,318 | -5,654 | -3,280 | Upgrade
|
| Unlevered Free Cash Flow | -3,336 | 152.98 | 8,520 | -3,806 | -2,143 | Upgrade
|
| Change in Working Capital | -7,196 | -4,025 | 5,137 | -5,699 | -4,857 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.