Samba Bank Limited (SBL) cash flow statement

Operating activities generated Rs 10.1 bn of cash in FY2025 (Jan – Dec 2025), down 36.8% on FY2024. Capital expenditure was Rs 846.3 mn. Dividends paid to shareholders came to Rs 83,000. Overall, cash increased by Rs 1.4 bn.

SBL cash flow statement (annual) (Rs bn)
Rs bn	FY2025 Jan – Dec 2025	FY2024 Jan – Dec 2024	FY2023 Jan – Dec 2023	FY2022 Jan – Dec 2022	FY2021 Jan – Dec 2021	FY2020 Jan – Dec 2020	FY2019 Jan – Dec 2019	FY2018 Jan – Dec 2018	FY2017 Jan – Dec 2017	FY2016 Jan – Dec 2016	FY2015 Jan – Dec 2015	FY2014 Jan – Dec 2014	FY2013 Jan – Dec 2013	FY2012 Jan – Dec 2012	FY2011 Jan – Dec 2011	FY2010 Jan – Dec 2010	FY2009 Jan – Dec 2009	FY2008 Jan – Dec 2008	FY2007 Jan – Dec 2007	FY2006 Jan – Dec 2006
Net cash from operating activities	10.1	15.9	12.1	30.9	(13.4)	(1.6)	13.3	(10.2)	(7.3)	5.8	5.7	2.8	(1.1)	3.5	0.2	1.7	0.1	(2.3)	(3.7)	0.5
Capital expenditure	(0.8)	(0.6)	(0.2)	(0.3)	(1.4)	(0.2)	(0.2)	(0.1)	(0.1)	(0.4)	(0.7)	(0.3)	(0.2)	(0.1)	(0.1)	(0.1)	(0.1)	(0.4)	(0.1)	(0.1)
Net cash from investing activities	(17.6)	(26.8)	6.4	15.5	(28.8)	(16.1)	(8.4)	18.3	(4.5)	(13.1)	(25.4)	(6.5)	(2.5)	0.8	1.5	(5.3)	(4.5)	2.1	(1.8)	(0.3)
Dividends paid	(0.0)	(0.0)	(0.0)	(0.6)	(0.7)	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net cash from financing activities	8.9	11.0	(15.2)	(48.1)	42.4	19.8	(3.9)	(6.4)	10.4	8.5	21.4	3.4	2.1	(1.5)	(2.5)	4.4	4.9	0.3	5.7	(0.3)
Net change in cash	1.4	0.1	3.3	(1.7)	0.2	2.1	1.0	1.6	(1.5)	1.2	1.7	(0.3)	(1.4)	2.8	(0.9)	0.8	0.6	0.0	0.2	(0.0)

SBL cash flow statement — year-on-year change (Rs mn)
Rs mn	FY2025 Jan – Dec 2025	FY2024 Jan – Dec 2024	FY2023 Jan – Dec 2023	FY2022 Jan – Dec 2022	FY2021 Jan – Dec 2021	FY2020 Jan – Dec 2020	FY2019 Jan – Dec 2019	FY2018 Jan – Dec 2018	FY2017 Jan – Dec 2017	FY2016 Jan – Dec 2016	FY2015 Jan – Dec 2015	FY2014 Jan – Dec 2014	FY2013 Jan – Dec 2013	FY2012 Jan – Dec 2012	FY2011 Jan – Dec 2011	FY2010 Jan – Dec 2010	FY2009 Jan – Dec 2009	FY2008 Jan – Dec 2008	FY2007 Jan – Dec 2007	FY2006 Jan – Dec 2006
Net cash from operating activities	-36.8%	+31.4%	-60.8%	—	—	-112.4%	—	—	-227.6%	+0.5%	+102.9%	—	-130.5%	+2,220.8%	-91.1%	+1,243.7%	—	—	-827.2%	—
Capital expenditure	+31.0%	+168.9%	-18.1%	-79.4%	+647.6%	-11.1%	+45.4%	+16.2%	-71.4%	-34.7%	+160.6%	+67.0%	+81.1%	+12.7%	+20.1%	-24.7%	-76.8%	+314.1%	-8.0%	—
Net cash from investing activities	—	-516.2%	-58.3%	—	—	—	-146.2%	—	—	—	—	—	-411.4%	-46.0%	—	—	-312.7%	—	—	—
Dividends paid	+151.5%	+6.5%	-100.0%	-20.0%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net cash from financing activities	-19.0%	—	—	-213.5%	+113.8%	—	—	-162.0%	+21.5%	-60.1%	+535.1%	+59.1%	—	—	-158.0%	-10.5%	+1,845.7%	-95.6%	—	—
Net change in cash	+1,801.3%	-97.8%	—	-1,126.9%	-92.1%	+102.5%	-36.0%	—	-226.0%	-29.8%	—	—	-150.7%	—	-218.9%	+37.9%	+1,351.5%	-74.5%	—	—

Change against the previous fiscal year; shown when the earlier figure is positive.

Figures in Pakistani rupees as reported by the company; costs and cash outflows in brackets; "—" = not reported. Updated 15 Oct 2026.

All reported line items 64

SBL cash flow statement — all reported line items (Rs bn)
Rs bn	FY2025 Jan – Dec 2025	FY2024 Jan – Dec 2024	FY2023 Jan – Dec 2023	FY2022 Jan – Dec 2022	FY2021 Jan – Dec 2021	FY2020 Jan – Dec 2020	FY2019 Jan – Dec 2019	FY2018 Jan – Dec 2018	FY2017 Jan – Dec 2017	FY2016 Jan – Dec 2016	FY2015 Jan – Dec 2015	FY2014 Jan – Dec 2014	FY2013 Jan – Dec 2013	FY2012 Jan – Dec 2012	FY2011 Jan – Dec 2011	FY2010 Jan – Dec 2010	FY2009 Jan – Dec 2009	FY2008 Jan – Dec 2008	FY2007 Jan – Dec 2007	FY2006 Jan – Dec 2006
Profit/(Loss) - Starting Line - Cash Flow	1.6	1.5	2.2	(0.9)	1.3	1.7	1.1	1.1	0.9	0.9	0.8	0.4	0.1	0.2	0.2	(0.1)	(1.1)	(1.0)	(1.4)	(0.8)
Non-cash Items & Reconciliation Adjustments - Cash Flow	(4.1)	(5.0)	(5.3)	3.1	1.9	0.8	0.9	0.2	0.1	0.4	0.1	0.0	0.0	0.0	0.1	0.1	0.5	0.4	1.0	0.2
Other Non-Cash Items & Reconciliation Adjustments - Cash Flow - to Reconcile	(4.9)	(5.7)	(5.9)	2.8	1.6	0.1	0.1	(0.1)	(0.0)	(0.0)	0.0	0.1	(0.0)	(0.0)	0.0	(0.0)	0.1	0.1	0.1	0.1
Depreciation, Depletion & Amortization including Impairment - Cash Flow - to Reconcile	0.9	0.6	0.6	0.5	0.4	0.4	0.4	0.2	0.3	0.2	0.1	0.1	0.1	0.1	0.2	0.2	0.2	0.1	0.1	0.1
Depreciation & Depletion - Property, Plant & Equipment - Cash Flow - to Reconcile	0.7	0.5	0.5	0.4	0.4	0.3	0.3	0.2	0.2	0.1	0.1	0.1	0.1	0.1	0.1	0.2	0.2	0.1	0.1	0.1
Amortization - Intangible Assets & Deferred Charges - Cash Flow - to Reconcile	0.1	0.1	0.1	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Loan Loss Provision including Impairment - Increase/(Decrease) - Cash Flow	—	—	—	0.0	0.0	0.3	0.4	(0.0)	0.1	0.3	0.0	(0.1)	(0.1)	(0.1)	(0.0)	0.0	0.2	0.2	0.8	0.1
Impairment - Property, Plant & Equipment including Intangible Assets - Cash Flow - to Reconcile	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	—	—	—	—	—	—	—	—	—	—	—
Impairment - Financial Fixed Assets - Operating - Cash Flow - to Reconcile	—	—	—	(0.2)	(0.1)	0.1	0.1	0.1	(0.0)	(0.1)	0.0	(0.0)	(0.0)	0.0	(0.0)	(0.0)	0.0	—	—	—
Assets Sale - Gain/(Loss) - Cash Flow - to Reconcile	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.2)	(0.0)	(0.1)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)
Property, Plant & Equipment including Intangible Assets - Gain/(Loss) - Cash Flow	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.2)	(0.0)	(0.1)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)
Financial Assets - Unrealized Gain/(Loss) - Cash Flow - to Reconcile	(0.0)	0.0	0.0	—	0.0	0.0	0.0	(0.0)	0.0	0.0	0.0	(0.0)	—	—	—	—	—	—	—	—
Income Taxes - Paid/(Reimbursed) - Cash Flow	1.3	1.8	1.0	0.6	0.8	0.6	0.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	(0.1)	0.0
Interest Paid - Cash	17.0	21.8	19.8	0.5	0.2	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Interest & Dividends - Received - Total - Cash Flow	22.8	30.3	27.7	0.1	0.1	0.0	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash Flow from Operating Activities before Changes in Working Capital	2.0	3.2	3.9	1.1	2.2	1.9	1.7	1.4	1.0	1.4	0.9	0.4	0.1	0.2	0.3	(0.0)	(0.5)	(0.6)	(0.3)	(0.6)
Working Capital - Increase/(Decrease) - Cash Flow	8.0	12.7	8.2	29.8	(15.6)	(3.6)	11.7	(11.6)	(8.4)	4.4	4.8	2.4	(1.2)	3.4	(0.1)	1.7	0.7	(1.7)	(3.4)	1.1
Other Assets - Decrease/(Increase) - Cash Flow	(0.7)	0.7	(2.6)	(0.6)	(2.0)	1.3	(1.6)	(0.3)	0.1	0.2	(0.6)	(0.8)	(0.6)	0.2	(0.1)	(0.1)	0.1	(0.1)	(0.3)	0.1
Lending & Deposits - Due from Banks - Long-Term - Decrease/(Increase) - Cash Flow	0.0	8.2	(0.8)	(1.4)	4.0	(7.7)	7.2	(4.3)	0.1	(3.3)	(0.1)	(1.1)	2.0	(2.0)	0.6	1.7	(0.8)	6.3	(8.1)	0.3
Investment Securities - Decrease/(Increase) - Operating - Cash Flow	1.5	(3.2)	0.5	1.1	(0.2)	(0.6)	6.0	(4.5)	(1.5)	0.2	0.3	1.3	(2.9)	(0.1)	(0.0)	(0.0)	2.4	(2.4)	(0.1)	0.0
Loans - Customer - Decrease/(Increase) - Cash Flow	(4.8)	15.5	(1.2)	4.7	(16.7)	(4.5)	(8.2)	(13.4)	(11.5)	(4.9)	(2.4)	(3.5)	(2.7)	0.5	(3.6)	(2.4)	(3.8)	(1.7)	(3.1)	1.2
Other Liabilities - Increase/(Decrease) -Total - Cash Flow	0.3	(1.0)	2.9	0.1	(1.6)	1.4	1.6	0.6	(0.2)	0.8	0.4	(0.6)	1.1	(0.3)	0.3	0.2	0.1	(1.0)	1.0	(0.2)
Deposits - Increase/(Decrease) - Total - Cash Flow	11.8	(7.6)	9.5	26.0	0.8	6.5	6.7	10.3	4.6	11.5	7.2	7.0	1.9	5.1	2.8	2.4	2.7	(2.8)	7.1	(0.4)
Net Cash Flow from Operating Activities	10.1	15.9	12.1	30.9	(13.4)	(1.6)	13.3	(10.2)	(7.3)	5.8	5.7	2.8	(1.1)	3.5	0.2	1.7	0.1	(2.3)	(3.7)	0.5
Capital Expenditures - Net - Cash Flow	0.8	0.6	0.2	0.3	1.4	0.2	0.2	0.1	(0.2)	0.3	0.6	0.0	0.1	0.1	0.0	0.0	0.1	0.4	0.1	0.1
Property, Plant & Equipment - Purchased/(Sold) - Net - Cash Flow	0.8	0.6	0.2	0.3	1.4	0.2	0.2	0.1	(0.2)	0.3	0.6	0.0	0.1	0.1	0.0	0.0	0.1	0.4	0.1	0.1
Property, Plant & Equipment - Purchased - Cash Flow	0.8	0.6	0.2	0.3	1.4	0.2	0.2	0.1	0.1	0.4	0.7	0.3	0.2	0.1	0.1	0.1	0.1	0.4	0.1	0.1
Property, Plant & Equipment Sold - Cash Flow	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	0.1	0.1	0.2	0.0	0.0	0.1	0.0	0.0	0.0	0.0	0.0
Capital Expenditures - Total	0.8	0.6	0.2	0.3	1.4	0.2	0.2	0.1	0.1	0.4	0.7	0.3	0.2	0.1	0.1	0.1	0.1	0.4	0.1	0.1
Acquisition & Disposals of Business - Assets - Sold/(Acquired) - Net - Cash Flow	—	—	—	—	—	—	—	—	—	—	—	—	0.0	0.0	0.0	0.1	0.0	—	—	—
Business - Sold - Cash Flow	—	—	—	—	—	—	—	—	—	—	—	—	0.0	0.0	0.0	0.1	0.0	—	—	—
Investments excluding Loans - Decrease/(Increase) - Cash Flow	(16.8)	(26.2)	6.7	15.8	(27.4)	(15.9)	(8.2)	18.4	(4.7)	(12.8)	(24.8)	(6.5)	(2.3)	0.9	1.5	(5.4)	(4.4)	2.5	(1.8)	(0.2)
Investment Securities - Unclassified - Sold/(Purchased) - Net - Total - Cash Flow	(16.8)	(26.2)	6.7	15.8	(27.4)	(15.9)	(8.2)	18.4	(4.7)	(12.8)	(24.8)	(6.5)	(2.3)	0.9	1.5	(5.4)	(4.4)	2.5	(1.8)	(0.2)
Net Cash Flow from Investing Activities	(17.6)	(26.8)	6.4	15.5	(28.8)	(16.1)	(8.4)	18.3	(4.5)	(13.1)	(25.4)	(6.5)	(2.5)	0.8	1.5	(5.3)	(4.5)	2.1	(1.8)	(0.3)
Dividends Paid - Cash - Total - Cash Flow	0.0	0.0	0.0	0.6	0.7	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Dividends - Common - Cash Paid	0.0	0.0	0.0	0.6	0.7	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Stock - Total - Issuance/(Retirement) - Net - Cash Flow	—	—	—	—	—	—	—	—	—	0.0	0.0	0.4	1.6	—	0.0	1.0	2.2	0.0	5.9	0.6
Stock - Issuance/(Retirement) - Net - Excluding Options/Warrants - Cash Flow	—	—	—	—	—	—	—	—	—	0.0	0.0	0.4	1.6	—	0.0	1.0	2.2	0.0	5.9	0.6
Stock - Common - Issuance/(Retirement) - Net - Cash Flow	—	—	—	—	—	—	—	—	—	0.0	0.0	0.4	1.6	—	0.0	1.0	2.2	0.0	5.9	0.6
Stock - Common - Issued/Sold - Cash Flow	—	—	—	—	—	—	—	—	—	0.0	0.0	0.4	1.6	—	0.0	1.0	2.2	0.0	5.9	0.6
Debt - Long-Term & Short-Term - Issuance/(Retirement) - Total - Cash Flow	8.9	11.0	(15.2)	(47.5)	41.6	19.8	(3.9)	(6.4)	10.4	8.5	21.4	3.0	0.5	(1.5)	(2.5)	3.4	2.7	0.3	(0.3)	(0.8)
Debt - Issued/(Reduced) - Long-Term & Short-Term - Cash Flow	9.5	11.5	(14.8)	(47.2)	41.8	20.1	(3.7)	(6.4)	10.4	8.5	21.4	3.0	0.5	(1.5)	(2.5)	3.4	2.7	0.3	(0.3)	(0.8)
Debt - Issued - Long-Term & Short-Term - Cash Flow	9.5	11.5	—	0.0	41.8	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Debt - Reduced - Long-Term & Short-Term - Cash Flow	0.0	0.0	14.8	47.2	0.0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Debt - Issued/Reduced - Long-Term - Cash Flow	(0.6)	(0.5)	(0.4)	(0.3)	(0.2)	(0.3)	(0.2)	—	—	—	—	—	—	0.0	(0.0)	0.0	—	—	—	—
Lease liabilities - Issued/(Reduced) - Cash Flow	(0.6)	(0.5)	(0.4)	(0.3)	(0.2)	(0.3)	(0.2)	—	—	—	—	—	—	—	—	—	—	—	—	—
Debt - Reduced - Long-Term - Cash Flow	0.6	0.5	0.4	0.3	0.2	0.3	0.2	—	—	—	—	—	—	0.0	0.0	0.0	—	—	—	—
Lease liabilities - Reduced - Cash flow represents cash outflow due to the repayment of lease liability/debt of the company. It includes finance leases, capitalized lease, and hire-purchase agreement. Applicable to all industries. If Lease liability issue	0.6	0.5	0.4	0.3	0.2	0.3	0.2	—	—	—	—	—	—	—	—	—	—	—	—	—
Other Financing Cash Flow - Increase/(Decrease)	—	—	—	0.0	1.5	—	—	0.0	0.0	—	—	0.0	(0.0)	—	—	—	0.0	(0.0)	(0.0)	(0.0)
Net Cash Flow from Financing Activities	8.9	11.0	(15.2)	(48.1)	42.4	19.8	(3.9)	(6.4)	10.4	8.5	21.4	3.4	2.1	(1.5)	(2.5)	4.4	4.9	0.3	5.7	(0.3)
Foreign Exchange Effects - Cash Flow	0.0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Change in Cash - Total	1.4	0.1	3.3	(1.7)	0.2	2.1	1.0	1.6	(1.5)	1.2	1.7	(0.3)	(1.4)	2.8	(0.9)	0.8	0.6	0.0	0.2	(0.0)
Net Cash from Continuing Operations	1.4	0.1	3.3	(1.7)	0.2	2.1	1.0	1.6	(1.5)	1.2	1.7	(0.3)	(1.4)	2.8	(0.9)	0.8	0.6	0.0	0.2	(0.0)
Net Cash - Beginning Balance	10.6	10.5	7.2	8.9	8.7	6.7	5.7	4.0	5.5	4.3	2.6	2.9	4.3	1.5	2.4	1.7	1.1	1.1	0.9	0.9
Net Cash - Ending Balance	12.0	10.6	10.5	7.2	8.9	8.8	6.7	5.7	4.0	5.5	4.3	2.6	2.9	4.3	1.5	2.4	1.7	1.1	1.1	0.9
Income Taxes - Paid/(Reimbursed) - Cash Flow - Supplemental	1.3	1.8	1.0	0.6	0.8	0.6	0.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	(0.1)	0.0
Interest Paid - Cash Flow - Supplemental	17.0	21.8	19.8	0.5	0.2	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Interest & Dividends - Received - Cash Flow - Supplemental	22.8	30.3	27.7	0.1	0.1	0.0	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
CF from Optg Activities before Change in WC & Int Payments	19.0	25.0	23.6	1.6	2.5	1.9	1.7	1.4	1.0	1.4	0.9	0.4	0.1	0.2	0.3	(0.0)	(0.5)	(0.6)	(0.3)	(0.6)
Common Stock Buyback - Net	—	—	—	—	—	—	—	—	—	0.0	0.0	(0.4)	(1.6)	—	0.0	(1.0)	(2.2)	0.0	(5.9)	(0.6)
Depreciation, Depletion & Amortization - Cash Flow	0.9	0.6	0.6	0.5	0.4	0.4	0.4	0.2	0.2	0.2	0.1	0.1	0.1	0.1	0.2	0.2	0.2	0.1	0.1	0.1
Free Cash Flow to Equity	18.2	26.3	(3.4)	(16.9)	26.7	18.0	9.3	(16.8)	3.2	14.0	26.5	5.8	(0.7)	1.9	(2.4)	5.1	2.8	(2.4)	(4.0)	(0.4)
Free Cash Flow Net of Dividends	9.2	15.3	11.9	30.0	(15.6)	(1.8)	13.1	(10.4)	(7.5)	5.3	5.0	2.6	(1.2)	3.5	0.1	1.7	0.0	(2.7)	(3.8)	0.4
Free Cash Flow	9.2	15.3	11.9	30.6	(14.8)	(1.8)	13.1	(10.4)	(7.5)	5.3	5.0	2.6	(1.2)	3.5	0.1	1.7	0.0	(2.7)	(3.8)	0.4

Every line the company reported, in the original order and wording, without regrouping or signs changed.