| PKR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 88.1 | 87.9 | 83.0 | 187.3 | 198.3 | 178.9 | 270.4 | +51.1% | |
| Change in working capital | (11.5) | (199.3) | 139.5 | (39.4) | (56.4) | 8.3 | 179.7 | +2060.5% | |
| Operating cash flow | 122.5 | (18.7) | 433.6 | 231.1 | 174.8 | 375.2 | 627.2 | +67.2% | |
| Capital expenditure | (51.3) | (380.8) | (910.5) | (118.2) | (191.9) | (765.2) | (636.4) | +16.8% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 71.2 | (399.4) | (476.9) | 112.9 | (17.0) | (390.0) | (9.3) | +97.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
TTM ends 2026-03-31 and uses four consecutive reported quarters.