Faisal Spinning Mills Limited
Condensed Interim Statement of Financial Position As at September 30, 2025
EQUITY AND LIABILITIES SHARE CAPITAL AND RESERVES
Note September 30, 2025
Un-Audited RupeesJune 30, 2025
Audited
RupeesASSETS
NON CURRENT ASSETS
Nae September 30, 2025
Un-AuditedRupees
June 30, 2025
Audited RupeesAuthorized capital Property, plant and equipment 6 | 12,129,477,313 | 11,828,411,406 | ||||
shares of PKR 10 each Long term investment | 1,442,143,673 | 1,451,085,106 | ||||
Issued, subscribed and paid up capital | Long term deposits | 65,469,75Z | 65,469,752 | |||
Reserves | 13,637,090,738 | 13,344,966,264 | ||||
Unappropriated profits | ||||||
Loans from directors and sponsors | 4 | |||||
12,078,621,489 | 12,170,796,934 | |||||
NON CURRENT LIABILITIES | CURRENT ASSETS | |||||
Long term financing - secured | Stores, spare parts and loose tools | 1,028,927,591 | 1, 100,795,145 | |||
+•r!•vees retirement benefits | Stock in trade | 15,851,937,756 | 17,084,391,848 | |||
Deferred taxation | Trade debts | 3,418,278,884 | 3,936,725,759 | |||
Deferred government grant | Loans and advances | 305,778,677 | 637,255,041 | |||
S,229,261,531 | 5,421,545,822 | Trade depos its and prepayments | 1,205,851,147 | 1,123,242,477 | ||
CURRENT LIABILITIES | Other receivables | 75,568,039 | 62,933,035 | |||
Trade and other payables | Advance income tax | 931,887,003 | 848,101,283 | |||
Unclaimed dividend | Sales tax refundable | 2,003,605,169 | 1,249,580,900 | |||
Accrued markup / interest | Cash and bank balances | 405,838,511 | 349,020,982 | |||
Short term borrowings - secured | 25,Z27,672,777 | 26,392,046,470 | ||||
Current portion of non current liabilities | ||||||
21,556,880,495 | 22,144,669,978 | |||||
CONTINGENCIES AND COMMITMENTS | 5 | |||||
TOTALEQUlTYANOLlABlLtTtES | 39 737,012,734 | TOTAL ASSETS | _ 38 864 63,515 | 39, ,012,734 | ||
The annexed notes form an integral port of this | condensed interim | financial information. | ||||
12,000,000 (June 30, 2025: 12,000,000) ordinary
100,000,000 | 100,000,000 |
10,000,000,000 | 10,000,000,000 |
905,902,889 | 998,078,334 |
1,072,718,600 | 1,072,718,600 |
4,304,971,583 | 4,496,473,636 |
658,355,774 | 652,007,475 |
214,537,811 | 215,879,026 |
S1,396,363 | 57,185,685 |
s,7g2,ssi,ozs | 4,899,370,824 |
19,313,393 | 19,313,393 |
294,100,655 | 273,839,815 |
13,662,144,177 | 16,170, 545,665 |
788,771,247 | 781,600,281 |
Faisal Spinning Mills Limited
Condensed Interim Statement of Profit or Loss (Un-Audited) For the Three Months Period ended September 30, 2025
Note
September 30, 2025 Rupees
September 30, 2024 Rupees
Sales | 11,949,723,166 | 12,156,778,011 | |||
Cost of sales | (10,919,309,943) | (11,535,366,784) | |||
Gross profit | 1,030,413,223 | 621,411,227 | |||
Distribution cost | (388,942,188) | (413,960,723) | |||
Administrative expenses | (153,008,967) | (140,491,156) | |||
(541,951,155) | (554,451,879) | ||||
Other income | 25,117,868 | 41,818,511 | |||
513,579,936 | 108,777,859 | ||||
Other operating expenses | (2,675,246) | ||||
Finance cost | (457,532,281) | (342,313,764) | |||
(460,207,527) | (342,313,764) | ||||
53,372,409 | (233,535,905) | ||||
Share of loss from associated undertaking | (8,941,433) | (35,687,267) | |||
Profit / (Loss) before levies & taxation | 44,430,976 | (269,223,172) | |||
Levies - Revenue taxes | 8.1 | (137,947,636) | (143,061,843) | ||
Loss before taxation | (93,516,660) | (412,285,015) | |||
Taxation | 8.2 | 1,341,215 | 5,353,090 | ||
Loss after taxation | (92,175,445) | t406,931,925) | |||
Loss per share - basic and diluted | (9.22) | (40.69) |
The annexed notes form an integral part of this condensed interim financial information.
Faisal Spinning Mills Limited
Condensed Interim Statement of Comprehensive Income (Un-Audited) For the Three Months Period ended September 30, 2025
September 30, 2025 Rupees | September 30, 2024 Rupees | ||
Loss for the period after taxation Other comprehensive income for the period | (92,175,445) | (406,931,925) | |
Total comprehensive loss for the period | (92,175,445) | (406,931,925) |
The annexed notes form an integral part of this condensed interim financial information.
Faisal Spinning Mills Limited
Condensed Interim Statement of Changes in Equity (Un-Audited)
For the Three Months Period ended September 30, 2025
Share Capital
Capital Reservas ‹.owl Reserves
Revenue Reserves
Unappropriated Profit
Total
Directors &
Sporsors
Grand Total
PKR
PKR
PKR
PKR
PKR
PKR
PKR
Balance as at July 01, 2024 - Audited
Comprehensive loss Loss after taxation
Other comprehensive jncome
Balance as at September 30, 2024
Balance as at July 01, 2025 - Audited
Comprehensive loss Loss after taxation
Other comprehensive income
Balance as at SeptemI>er 30, 2025
IOO,OOO,(]JO
24,150,£ i0
9,975,850,000
(406,931,925) | (406,931,925) | (406,931,925 |
1,312,047, 267
10O,OO0, CDO | 9,975,850,0C0 | 905,115,342 | 10,880,965,342 | 1,072,718,600 | l2,077,833,94Z | |
100,000,000 | 24,150,000 | 9,975,850,000 | 998,078,334 | 10,973,928,330 | 1,072,718,600 | 12,170,796,934 |
(92,175,445) | (92,175,445) | (92,175,445) | ||||
(92,175,445) | (92,175,445) | (92,175,445) | ||||
IOO,000,OOO | 24,150,OOO | 9,975,850,OOO | 905,902,889 | 10,881,752,889 | 1,072, 718,600 | 12,078,621,489 |
(406,931,925)
11,287,897,267 1,072,718,6OD
(406,931,925)
12,484,765,867
(406,931,925)
The annexed notes form on trite gral part of rdis conde used i'nterirri financiol information.
Faisal Spinning Mills Limited
Condensed Interim Statement of Cash Flows (Un-Audited)For the Three Months Period ended September 30, 2025
September 30, 2025Rupees
September 30, 2024Rupees
Cash flows from operating activities
Profit / (loss) before levies & taxation Adjustments for:
Depreciation of property, plant and equipment Share of loss of associated undertaking Doubtful debts recovered
Provision for employee benefits
Gain on disposal of property, plant and equipment Finance cost
Operating cash flows before working capital changes Changes in working capital
Stores, spares and loose tools Stock in trade
Trade debts
Loans and advances Tra de deposits Other receivable Sales tax refund
Finance cost paid | (437,271,441) | (347,979,453) | |
Employee benefit costs paid | (40,901,701) | (10,909,978) | |
Income taxes payments - net | (221,733,356) | (202,345,581) | |
Long term deposits | |||
(699,906,498) | (561,235,012) | ||
Net cash generated from operating activities | 3,325,905,333 | 231,663,813 | |
Cash flows from investing activities | |||
Proceeds from disposal of property, plant and equipment | 1,800,000 | ||
Addition in property plant and equipment | (570,565,907) | (280,851,501) | |
Net cash used in investing activities | (570,565,907) | (279,051,501) | |
Cash flows from financing activities | |||
Proceed from long term financing | 42,330,400 | ||
Repayment of long term financing | (190,120,409) | (196,290,405) | |
(Decrease) / increase in short term borrow ings | (2,508,401,488) | 98,696,123 | |
Dividends paid | (32,414) | ||
Net cash used in financing activities | (2,698,521,g97) | (55,296,296) | |
Net decrease in cash and cash equivalents | 56,817,529 | (102,683,984) | |
Cash and cash equivalent at the beginning of period | 349,020,982 | 575,411,747 | |
Cash and cash equivalent at the end of period | 405,838,511 | 472,727,763 |
Trade and other payables Cash generated from operations
44,430,976
Z69,500,000 8,941,433
(2,542,725)
47,250,000
457,532,281
780,680,989
825,111,96571,867,554
1,232,454,092
520,989,600
331,476,364
(82,608,670)
(12,635,004)
(754,024,269)
1,893,180,1993,200,699,866
4,025,811,831
(269,223,172)
235,800,000
35,687,267
(488,395)
41,100,000
(1,036,852)
342,313,764
653,375,784
384,152,612
42,277,394
(1,190,052,320)
(123,142,435)
38,106,092
(461,470,880)
(52,538,438)
(279,019,402)
2,434,586,202
408,746,213
792,898,825
The annexed notes form an integral part of this condensed interimfinancial information.
