| PKR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 505.1 | 661.7 | 934.8 | 966.6 | 1,129.2 | 1,095.7 | 1,194.5 | +9.0% | |
| Change in working capital | 341.9 | (959.9) | (4,529.9) | (1,360.2) | 1,454.3 | 339.2 | 6,458.0 | +1803.7% | |
| Operating cash flow | 1,110.3 | 1,791.7 | (1,029.9) | (2,289.9) | 2,606.2 | 788.4 | 7,162.7 | +808.6% | |
| Capital expenditure | (2,362.3) | (4,059.8) | (1,798.9) | (4,010.3) | (742.9) | (855.6) | (706.9) | +17.4% | |
| Dividends paid | (72.2) | (0.1) | 0.0 | (0.2) | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (1,252.0) | (2,268.1) | (2,828.8) | (6,300.1) | 1,863.3 | (67.2) | 6,455.7 | +9704.5% |
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.