MRNS Mehran Sugar Mills Limited
Latest results: FY2025 · Sep 2025 Q3 FY2026 · Apr – Jun 2026
Last close · 16 Oct 2026
Rs 60.86 +2.93%
Quarterly · Q4 FY2021 – Q3 FY2026
Mehran Sugar Mills Limited (MRNS) quarterly cash flow statement
Operating activities generated Rs 2.9 bn of cash in Q3 FY2026 (Apr – Jun 2026), down 21.8% on Q3 FY2025, 909% of the starting profit. Capital expenditure was Rs 55.9 mn, leaving free cash flow of Rs 2.9 bn. Dividends paid to shareholders came to Rs 32.5 mn. Overall, cash increased by Rs 3.6 bn.
| Rs mn | TTM to Jun 2026 | Q3 FY2026 Apr – Jun 2026 | Q2 FY2026 Jan – Mar 2026 | Q1 FY2026 Oct – Dec 2025 | Q4 FY2025 Jul – Sep 2025 | Q3 FY2025 Apr – Jun 2025 | Q2 FY2025 Jan – Mar 2025 | Q1 FY2025 Oct – Dec 2024 | Q4 FY2024 Jul – Sep 2024 | Q3 FY2024 Apr – Jun 2024 | Q2 FY2024 Jan – Mar 2024 | Q1 FY2024 Oct – Dec 2023 | Q4 FY2023 Jul – Sep 2023 | Q3 FY2023 Apr – Jun 2023 | Q2 FY2023 Jan – Mar 2023 | Q1 FY2023 Oct – Dec 2022 | Q4 FY2022 Jul – Sep 2022 | Q3 FY2022 Apr – Jun 2022 | Q2 FY2022 Jan – Mar 2022 | Q1 FY2022 Oct – Dec 2021 | Q4 FY2021 Jul – Sep 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | |||||||||||||||||||||
| Profit (cash-flow starting line, as reported) | 1,911.0 | 320.5 | 205.7 | 275.6 | 1,109.2 | 803.0 | 557.6 | 284.8 | (981.0) | (476.4) | 276.3 | 505.8 | 839.8 | 673.7 | 449.9 | 317.1 | 48.7 | 46.6 | 183.8 | 114.4 | (366.7) |
| Depreciation & amortisation | 238.1 | 61.2 | 72.5 | 50.4 | 54.1 | 53.8 | 67.1 | 47.7 | 55.4 | 54.6 | 66.8 | 48.2 | 48.0 | 49.8 | 48.8 | 45.0 | 50.2 | 46.1 | 55.3 | 45.1 | 75.2 |
| Net cash from operating activities | (498.4) | 2,913.2 | (5,687.9) | 590.4 | 1,685.9 | 3,724.1 | (2,700.3) | 377.6 | 1,956.6 | 3,820.8 | (5,585.3) | (3,196.0) | 3,863.4 | 2,485.3 | (3,525.0) | (636.4) | 2,586.6 | 1,710.8 | (3,925.3) | (682.9) | 1,250.3 |
| Investing activities | |||||||||||||||||||||
| Capital expenditure | (505.9) | (55.9) | (29.5) | (273.7) | (146.8) | (3.3) | (8.1) | (36.9) | (25.4) | (43.4) | — | (68.2) | — | — | (19.2) | (118.0) | (46.3) | (33.9) | (93.9) | (68.4) | (286.0) |
| Net cash from investing activities | 432.4 | 416.7 | 1,829.0 | (1,730.1) | (83.1) | (310.4) | 4,414.6 | (4,577.8) | 478.7 | 414.6 | 976.3 | (1,029.6) | (157.9) | (98.6) | 144.2 | 48.7 | 57.9 | 544.7 | (163.2) | (9.3) | (277.1) |
| Financing activities | |||||||||||||||||||||
| Dividends paid | — | (32.5) | (318.1) | — | (114.5) | (70.9) | — | — | 0.0 | (0.6) | (295.6) | — | (221.1) | (102.2) | 0.0 | — | (0.1) | — | (40.4) | — | (72.7) |
| Borrowings raised / (repaid) | 807.0 | 308.1 | (32.0) | (25.4) | 556.3 | (656.6) | (52.3) | (41.5) | (5,158.2) | (4,200.6) | (57.8) | (22.0) | (2,234.7) | (2,261.1) | 3,324.5 | 628.3 | (2,883.8) | (2,188.4) | 4,117.2 | 703.9 | (1,662.1) |
| Net cash from financing activities | 341.9 | 275.6 | (350.1) | (25.4) | 441.9 | (727.5) | (52.3) | (41.5) | (5,158.2) | (4,201.2) | (353.4) | (22.0) | (2,455.8) | (2,363.3) | 3,324.5 | 628.3 | (2,883.9) | (2,187.9) | 4,076.9 | 703.9 | (1,734.8) |
| Net change in cash | 276.0 | 3,605.5 | (4,209.0) | (1,165.1) | 2,044.6 | 2,686.2 | 1,662.0 | (4,241.7) | (2,722.9) | 34.2 | (4,962.4) | (4,247.6) | 1,249.6 | 23.4 | (56.3) | 40.6 | (239.4) | 67.5 | (11.6) | 11.7 | (761.6) |
| Key figures | |||||||||||||||||||||
| Free cash flow (operating cash flow − capex) | (1,004.2) | 2,857.2 | (5,717.4) | 316.8 | 1,539.2 | 3,720.8 | (2,708.5) | 340.7 | 1,931.2 | 3,777.4 | — | (3,264.1) | — | — | (3,544.2) | (754.4) | 2,540.3 | 1,676.9 | (4,019.2) | (751.4) | 964.3 |
| Rs mn | Q3 FY2026 Apr – Jun 2026 | Q2 FY2026 Jan – Mar 2026 | Q1 FY2026 Oct – Dec 2025 | Q4 FY2025 Jul – Sep 2025 | Q3 FY2025 Apr – Jun 2025 | Q2 FY2025 Jan – Mar 2025 | Q1 FY2025 Oct – Dec 2024 | Q4 FY2024 Jul – Sep 2024 | Q3 FY2024 Apr – Jun 2024 | Q2 FY2024 Jan – Mar 2024 | Q1 FY2024 Oct – Dec 2023 | Q4 FY2023 Jul – Sep 2023 | Q3 FY2023 Apr – Jun 2023 | Q2 FY2023 Jan – Mar 2023 | Q1 FY2023 Oct – Dec 2022 | Q4 FY2022 Jul – Sep 2022 | Q3 FY2022 Apr – Jun 2022 | Q2 FY2022 Jan – Mar 2022 | Q1 FY2022 Oct – Dec 2021 | Q4 FY2021 Jul – Sep 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||||||||||
| Profit (cash-flow starting line, as reported) | -60.1% | -63.1% | -3.2% | — | — | +101.8% | -43.7% | -216.8% | -170.7% | -38.6% | +59.5% | +1,625.2% | +1,344.5% | +144.8% | +177.1% | — | — | -38.4% | +5.6% | — |
| Depreciation & amortisation | +13.8% | +8.1% | +5.6% | -2.4% | -1.5% | +0.4% | -1.0% | +15.4% | +9.6% | +36.8% | +7.2% | -4.5% | +8.0% | -11.7% | -0.3% | -33.1% | +5.6% | +26.7% | +3.6% | +55.9% |
| Net cash from operating activities | -21.8% | — | +56.4% | -13.8% | -2.5% | — | — | -49.4% | +53.7% | — | — | +49.4% | +45.3% | — | — | +106.9% | +70.9% | — | — | +42.3% |
| Investing activities | ||||||||||||||||||||
| Capital expenditure | +1,587.8% | +262.9% | +641.8% | +478.7% | -92.4% | — | -45.9% | — | — | — | -42.2% | — | — | -79.6% | +72.4% | -83.8% | +6.3% | +1,636.9% | +325.5% | +1,120.9% |
| Net cash from investing activities | — | -58.6% | — | -117.4% | -174.9% | +352.2% | — | — | — | +577.0% | -2,212.7% | -372.7% | -118.1% | — | — | — | — | -181.2% | — | -290.1% |
| Financing activities | ||||||||||||||||||||
| Dividends paid | -54.1% | — | — | — | +10,970.9% | — | — | -100.0% | -99.4% | — | — | +184,826.4% | — | -100.0% | — | -99.8% | — | — | — | +213.2% |
| Borrowings raised / (repaid) | — | — | — | — | — | — | — | — | — | -101.7% | -103.5% | — | — | -19.3% | -10.7% | — | — | +159.0% | -46.8% | — |
| Net cash from financing activities | — | — | — | — | — | — | — | — | — | -110.6% | -103.5% | — | — | -18.5% | -10.7% | — | — | +156.5% | -46.8% | — |
| Net change in cash | +34.2% | -353.3% | — | — | +7,756.4% | — | — | -317.9% | +46.1% | — | -10,551.3% | — | -65.3% | — | +248.5% | — | — | -105.2% | — | — |
| Key figures | ||||||||||||||||||||
| Free cash flow (operating cash flow − capex) | -23.2% | — | -7.0% | -20.3% | -1.5% | — | — | — | — | — | — | — | — | — | — | +163.4% | +73.0% | — | — | +12.7% |
Change against the same quarter a year earlier; shown when the earlier figure is positive.
Figures in Pakistani rupees as reported by the company; costs and cash outflows in brackets; "—" = not reported. TTM = the latest four quarters added together. Updated 16 Oct 2026.
All reported line items 52
| Rs mn | Q3 FY2026 Apr – Jun 2026 | Q2 FY2026 Jan – Mar 2026 | Q1 FY2026 Oct – Dec 2025 | Q4 FY2025 Jul – Sep 2025 | Q3 FY2025 Apr – Jun 2025 | Q2 FY2025 Jan – Mar 2025 | Q1 FY2025 Oct – Dec 2024 | Q4 FY2024 Jul – Sep 2024 | Q3 FY2024 Apr – Jun 2024 | Q2 FY2024 Jan – Mar 2024 | Q1 FY2024 Oct – Dec 2023 | Q4 FY2023 Jul – Sep 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Profit/(Loss) - Starting Line - Cash Flow | 320.5 | 205.7 | 275.6 | 1,109.2 | 803.0 | 557.6 | 284.8 | (981.0) | (476.4) | 276.3 | 505.8 | 839.8 |
| Non-cash Items & Reconciliation Adjustments - Cash Flow | (340.6) | 272.1 | (31.1) | (685.5) | 261.7 | (147.0) | (342.4) | 583.0 | 826.4 | 277.9 | (285.8) | 131.4 |
| Equity Income/(Loss) in Net Earnings - Cash Flow - to Reconcile | (23.3) | (133.2) | (67.1) | 3.9 | (104.0) | (12.0) | (3.8) | 298.0 | 354.7 | 10.3 | (10.8) | (43.5) |
| Other Non-Cash Items & Reconciliation Adjustments - Cash Flow - to Reconcile | (4.9) | 13.3 | (31.4) | 2.3 | 412.2 | (147.4) | (288.6) | (26.2) | 89.3 | (80.3) | (31.7) | 152.3 |
| Financial Income/(Expense) - Cash Flow - to Reconcile | 121.7 | 127.5 | 23.2 | 55.7 | 142.1 | 179.3 | 65.6 | 242.7 | 474.9 | 451.9 | 83.6 | 78.8 |
| Depreciation, Depletion & Amortization including Impairment - Cash Flow - to Reconcile | 61.2 | 72.5 | 50.4 | 54.1 | 53.8 | 67.1 | 47.7 | 55.4 | 54.6 | 66.8 | 48.2 | 48.0 |
| Depreciation & Depletion - Property, Plant & Equipment - Cash Flow - to Reconcile | 61.2 | 72.5 | 50.4 | 54.1 | 53.8 | 67.1 | 47.7 | 55.4 | 54.6 | 66.8 | 48.2 | 48.0 |
| Assets Sale - Gain/(Loss) - Cash Flow - to Reconcile | 0.0 | (17.5) | 0.0 | (608.0) | 1.0 | (6.1) | 1.0 | (170.8) | (390.8) | (3.0) | 0.0 | (63.1) |
| Financial Assets - Unrealized Gain/(Loss) - Cash Flow - to Reconcile | (495.2) | 209.4 | (6.3) | (193.6) | (243.4) | (228.0) | (164.2) | 183.9 | 243.7 | (167.8) | (375.2) | (41.1) |
| Income Taxes - Paid/(Reimbursed) - Cash Flow | 61.7 | 75.0 | 97.2 | 49.1 | 82.8 | 86.2 | 205.0 | 64.9 | 16.1 | 48.2 | 75.9 | 101.9 |
| Interest Paid - Cash | 93.9 | 52.0 | 1.6 | 77.4 | 571.2 | 4.2 | 1.6 | 459.4 | 522.3 | 2.4 | 1.6 | 292.1 |
| Interest & Dividends - Received - Total - Cash Flow | — | — | — | — | 0.0 | 0.0 | — | 0.0 | 0.0 | 25.0 | — | 100.0 |
| Cash Flow from Operating Activities before Changes in Working Capital | (175.7) | 350.8 | 145.8 | 297.2 | 410.7 | 320.2 | (264.3) | (922.4) | (188.5) | 528.6 | 142.5 | 677.2 |
| Working Capital - Increase/(Decrease) - Cash Flow | 3,088.8 | (6,038.7) | 444.6 | 1,388.7 | 3,313.4 | (3,020.5) | 641.9 | 2,879.0 | 4,009.3 | (6,113.9) | (3,338.4) | 3,186.2 |
| Accounts Receivables - Decrease/(Increase) - Cash Flow | — | — | — | — | (32.4) | 238.8 | (16.6) | 16.0 | (367.0) | 56.8 | 161.9 | (79.1) |
| Inventories - Decrease/(Increase) - Cash Flow | — | — | — | — | 3,193.3 | (3,147.7) | 74.9 | 3,274.9 | 3,819.0 | (4,782.9) | (4,344.8) | 3,176.8 |
| Other Assets - Decrease/(Increase) - Cash Flow | — | — | — | — | 4.6 | 47.3 | 14.9 | (25.5) | 10.0 | 40.7 | (14.7) | (77.6) |
| Accrued Expenses - Increase/(Decrease) - Cash Flow | — | — | — | — | 112.3 | (74.5) | 4.7 | (294.1) | 511.4 | (31.4) | (188.1) | 55.1 |
| Accounts Payable and Accrued Expenses - Increase/(Decrease) - Cash Flow | — | — | — | — | 494.5 | (299.7) | 320.3 | 76.7 | (124.3) | (1,397.2) | 1,396.1 | 115.6 |
| Other Liabilities - Increase/(Decrease) -Total - Cash Flow | 0.0 | (0.1) | — | — | (458.9) | 215.2 | 243.7 | (169.1) | 160.3 | 0.1 | (348.8) | (4.6) |
| Other Assets & Liabilities - Increase/(Decrease) - Net - Cash Flow | 3,088.8 | (6,038.6) | — | — | — | — | — | — | — | — | — | — |
| Net Cash Flow from Operating Activities | 2,913.2 | (5,687.9) | 590.4 | 1,685.9 | 3,724.1 | (2,700.3) | 377.6 | 1,956.6 | 3,820.8 | (5,585.3) | (3,196.0) | 3,863.4 |
| Capital Expenditures - Net - Cash Flow | 55.9 | 12.0 | 273.7 | 125.7 | 3.3 | 2.1 | 36.9 | 17.0 | 43.4 | (12.3) | 68.2 | (13.3) |
| Property, Plant & Equipment - Purchased/(Sold) - Net - Cash Flow | 55.9 | 12.0 | 273.7 | 125.7 | 3.3 | 2.1 | 36.9 | 17.0 | 43.4 | (12.3) | 68.2 | (13.3) |
| Property, Plant & Equipment - Purchased - Cash Flow | 55.9 | 29.5 | 273.7 | 146.8 | 3.3 | 8.1 | 36.9 | 25.4 | 43.4 | — | 68.2 | — |
| Property, Plant & Equipment Sold - Cash Flow | 0.0 | 17.5 | — | 21.1 | — | 6.1 | — | 8.3 | 0.0 | 12.3 | 0.0 | 13.3 |
| Capital Expenditures - Total | 55.9 | 29.5 | 273.7 | 146.8 | 3.3 | 8.1 | 36.9 | 25.4 | 43.4 | — | 68.2 | — |
| Investments excluding Loans - Decrease/(Increase) - Cash Flow | 472.6 | 1,841.0 | (1,456.4) | 42.5 | (307.1) | 4,416.7 | (4,540.9) | 495.7 | 457.9 | 964.0 | (961.4) | (171.2) |
| Investment Securities - Unclassified - Sold/(Purchased) - Net - Total - Cash Flow | 472.6 | 1,841.0 | (1,456.4) | 42.5 | (307.1) | 4,416.7 | (4,540.9) | 495.7 | 457.9 | 964.0 | (961.4) | (171.2) |
| Investment Securities - Sold/Matured - Unclassified - Cash Flow | 857.2 | — | — | 3,904.1 | 517.2 | 7,496.5 | — | — | 1,181.8 | 4,410.8 | — | 815.5 |
| Investment Securities - Purchased - Unclassified - Cash Flow | 384.6 | — | — | 3,861.6 | 824.3 | 3,079.8 | — | — | 723.9 | 3,446.8 | — | 986.7 |
| Net Cash Flow from Investing Activities | 416.7 | 1,829.0 | (1,730.1) | (83.1) | (310.4) | 4,414.6 | (4,577.8) | 478.7 | 414.6 | 976.3 | (1,029.6) | (157.9) |
| Dividends Paid - Cash - Total - Cash Flow | 32.5 | 318.1 | — | 114.5 | 70.9 | — | — | 0.0 | 0.6 | 295.6 | — | 221.1 |
| Dividends - Common - Cash Paid | 32.5 | 318.1 | — | 114.5 | 70.9 | — | — | 0.0 | 0.6 | 295.6 | — | 221.1 |
| Debt - Long-Term & Short-Term - Issuance/(Retirement) - Total - Cash Flow | 308.1 | (32.0) | (25.4) | 556.3 | (656.6) | (52.3) | (41.5) | (5,158.2) | (4,200.6) | (57.8) | (22.0) | (2,234.7) |
| Debt - Issued/(Reduced) - Short-Term - Total - Cash Flow | — | — | — | 605.3 | (605.3) | — | — | (5,121.3) | (4,153.1) | — | — | (1,909.0) |
| Debt - Issued/Reduced - Long-Term - Cash Flow | 308.1 | (32.0) | (25.4) | (49.0) | (51.3) | (52.3) | (41.5) | (36.9) | (47.5) | (57.8) | (22.0) | (325.7) |
| Lease liabilities - Issued/(Reduced) - Cash Flow | (27.4) | (17.1) | (11.1) | (15.5) | (13.9) | (9.5) | (11.1) | 0.4 | (11.1) | (30.3) | (8.1) | (2.3) |
| Net Cash Flow from Financing Activities | 275.6 | (350.1) | (25.4) | 441.9 | (727.5) | (52.3) | (41.5) | (5,158.2) | (4,201.2) | (353.4) | (22.0) | (2,455.8) |
| Net Change in Cash - Total | 3,605.5 | (4,209.0) | (1,165.1) | 2,044.6 | 2,686.2 | 1,662.0 | (4,241.7) | (2,722.9) | 34.2 | (4,962.4) | (4,247.6) | 1,249.6 |
| Net Cash from Continuing Operations | 3,605.5 | (4,209.0) | (1,165.1) | 2,044.6 | 2,686.2 | 1,662.0 | (4,241.7) | (2,722.9) | 34.2 | (4,962.4) | (4,247.6) | 1,249.6 |
| Net Cash - Beginning Balance | (5,814.7) | (1,605.7) | (440.6) | (2,485.2) | (2,491.3) | (6,833.4) | (2,591.7) | 131.3 | 111.2 | (4,215.0) | 32.6 | (1,217.0) |
| Net Cash - Ending Balance | (2,209.2) | (5,814.7) | (1,605.7) | (440.6) | 194.9 | (5,171.4) | (6,833.4) | (2,591.6) | 145.4 | (9,177.4) | (4,215.0) | 32.7 |
| Income Taxes - Paid/(Reimbursed) - Cash Flow - Supplemental | 61.7 | 75.0 | 97.2 | 49.1 | 82.8 | 86.2 | 205.0 | 64.9 | 16.1 | 48.2 | 75.9 | 101.9 |
| Interest Paid - Cash Flow - Supplemental | 93.9 | 52.0 | 1.6 | 77.4 | 571.2 | 4.2 | 1.6 | 459.4 | 522.3 | 2.4 | 1.6 | 292.1 |
| Interest & Dividends - Received - Cash Flow - Supplemental | — | — | — | — | 0.0 | 0.0 | — | 0.0 | 0.0 | 25.0 | — | 100.0 |
| CF from Optg Activities before Change in WC & Int Payments | (81.7) | 402.7 | 147.4 | 374.6 | 981.9 | 324.4 | (262.7) | (462.9) | 333.8 | 531.0 | 144.0 | 969.3 |
| Contract Liabilities - Increase/(Decrease) - Cash Flow | — | — | — | — | (458.9) | 215.2 | 243.7 | (169.1) | 160.3 | 0.1 | (348.8) | (4.6) |
| Depreciation, Depletion & Amortization - Cash Flow | 61.2 | 72.5 | 50.4 | 54.1 | 53.8 | 67.1 | 47.7 | 55.4 | 54.6 | 66.8 | 48.2 | 48.0 |
| Free Cash Flow to Equity | 3,165.4 | (5,731.9) | 291.3 | 2,116.5 | 3,064.2 | (2,754.7) | 299.2 | (3,218.6) | (423.1) | (5,630.7) | (3,286.2) | 1,641.9 |
| Free Cash Flow Net of Dividends | 2,824.7 | (6,035.5) | 316.8 | 1,424.7 | 3,649.9 | (2,708.5) | 340.7 | 1,931.2 | 3,776.8 | (5,880.9) | (3,264.1) | 3,642.3 |
| Free Cash Flow | 2,857.2 | (5,717.4) | 316.8 | 1,539.2 | 3,720.8 | (2,708.5) | 340.7 | 1,931.2 | 3,777.4 | (5,585.3) | (3,264.1) | 3,863.4 |
Every line the company reported, in the original order and wording, without regrouping or signs changed. Latest 12 periods; the table above goes back further.