Shams Textile Mills Limited (PSX:STML)
Pakistan
· Delayed Price · Currency is PKR 23.98
0.00 (0.00%)
At close: Mar 5, 2026
Shams Textile Mills 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 | -133.54 | -137.19 | -33.9 | -153.29 | 220.15 | 361.5 | Upgrade
|
| Depreciation & Amortization | 76.26 | 70.93 | 65.39 | 65.22 | 65.51 | 67.65 | Upgrade
|
| Loss (Gain) From Sale of Assets | -10.05 | -2.41 | -12.46 | -9.69 | -2.12 | -0.86 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | -3.65 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | -10 | -12.36 | 6.75 | -1.65 | 4.64 | -0.59 | Upgrade
|
| Other Operating Activities | -53.81 | -92.61 | -30.32 | -112.69 | 16.06 | 76.33 | Upgrade
|
| Change in Accounts Receivable | 676.98 | 672.57 | -252.29 | - | -173 | -642.7 | Upgrade
|
| Change in Inventory | -322.77 | -412.08 | 210.79 | - | 252.73 | -275.73 | Upgrade
|
| Change in Accounts Payable | -464.74 | -211.76 | -213.33 | - | 45.49 | 260.2 | Upgrade
|
| Change in Other Net Operating Assets | -84.39 | -28.51 | 88.08 | 301.07 | -2.06 | -1.25 | Upgrade
|
| Operating Cash Flow | -326.06 | -153.42 | -171.3 | 85.31 | 427.41 | -155.45 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | -80.04% | - | - | Upgrade
|
| Capital Expenditures | -272.5 | -357.33 | -116.26 | -74.97 | -27.13 | -47.63 | Upgrade
|
| Sale of Property, Plant & Equipment | 13.3 | 4.59 | 17.21 | 19.46 | 2.87 | 2.41 | Upgrade
|
| Investment in Securities | - | - | - | 3.65 | - | - | Upgrade
|
| Other Investing Activities | 4.33 | 9.38 | 6.71 | 28.33 | 0.92 | 2.97 | Upgrade
|
| Investing Cash Flow | -254.87 | -343.36 | -92.34 | -23.53 | -23.34 | -42.25 | Upgrade
|
| Short-Term Debt Issued | - | 1,282 | 2,249 | 1,039 | 4,550 | 3,361 | Upgrade
|
| Long-Term Debt Issued | - | 137.88 | - | - | - | - | Upgrade
|
| Total Debt Issued | 1,545 | 1,420 | 2,249 | 1,039 | 4,550 | 3,361 | Upgrade
|
| Short-Term Debt Repaid | - | -953.58 | -1,952 | -1,087 | -4,942 | -3,137 | Upgrade
|
| Long-Term Debt Repaid | - | - | - | - | - | -16.29 | Upgrade
|
| Total Debt Repaid | -953.7 | -953.58 | -1,952 | -1,087 | -4,942 | -3,153 | Upgrade
|
| Net Debt Issued (Repaid) | 591.46 | 466.22 | 296.91 | -48.24 | -392.47 | 208.3 | Upgrade
|
| Common Dividends Paid | - | - | - | -0.01 | -16.99 | -0.09 | Upgrade
|
| Financing Cash Flow | 591.46 | 466.22 | 296.91 | -48.25 | -409.46 | 208.21 | Upgrade
|
| Net Cash Flow | 10.53 | -30.56 | 33.28 | 13.53 | -5.38 | 10.51 | Upgrade
|
| Free Cash Flow | -598.55 | -510.75 | -287.55 | 10.34 | 400.28 | -203.08 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -97.42% | - | - | Upgrade
|
| Free Cash Flow Margin | -18.77% | -12.44% | -4.16% | 0.31% | 4.61% | -2.85% | Upgrade
|
| Free Cash Flow Per Share | -69.29 | -59.11 | -33.28 | 1.20 | 46.33 | -23.50 | Upgrade
|
| Cash Interest Paid | 107.22 | 107.22 | 76.96 | 14.85 | 91.8 | 64.45 | Upgrade
|
| Cash Income Tax Paid | 67.68 | 67.68 | 78.57 | 74.94 | 111.56 | 73.12 | Upgrade
|
| Levered Free Cash Flow | -536.27 | -450.02 | -274.73 | 65.25 | 428.61 | -265.53 | Upgrade
|
| Unlevered Free Cash Flow | -458.97 | -386.79 | -221.44 | 70.66 | 480.15 | -229.01 | Upgrade
|
| Change in Working Capital | -194.92 | 20.22 | -166.76 | 301.07 | 123.17 | -659.48 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.