Rating History
Dissemination Date Long-Term Rating Short-Term Rating Outlook Action Rating Watch
05-Dec-25 AA+ - Stable Maintain -
23-Jun-25 AA+ - Stable Upgrade -
30-Aug-24 AA- - Stable Maintain -
01-Mar-24 AA- - Stable Maintain -
03-Mar-23 AA- - Stable Maintain -
About the Instrument

In Dec-21, GO issued a rated, secured, privately placed sukuk with a total value of PKR 2.5bln. The sukuk offers a rate of 3-Month KIBOR + 1.75% per annum and has a five-year tenor. Redemption of the sukuk will occur in sixteen equal quarterly installments. To ensure the upcoming coupon payments, the Debt Payment Account (DPA) is funded 100% from a designated account 30 days before each coupon payment date. The Company has recently made markup payments of PKR 33.2mln on 30-Jun-25, and PKR 28.8mln on 30-Sep-25. Additionally, two principal installments of ~PKR 156.2mln each were paid on 30-Jun-25 and 30-Sep-25, respectively.

Rating Rationale

Gas & Oil Pakistan Limited (“GO” or “the Company”) benefits from a strong strategic partnership with Aramco, which holds an equity stake of around 40%. Aramco, a globally significant energy and chemicals player, is reshaping both Pakistan’s OMC landscape and GO’s positioning within it. The sponsors are financially sound and bring deep expertise across the energy supply chain. Governance has been reinforced through the induction of Aramco’s representatives on the Board (BoD) and in key management roles. Going forward, entry into the lubricants segment through Valvoline is expected to further strengthen GO’s business profile. Operationally, GO runs an extensive retail network of about 1,329 outlets, including 75 COCO sites, many of which have been successfully rebranded under the Aramco name. The Company also holds the second-largest storage capacity in the sector at ~205,038 MTs and earns additional income through hospitality services. Its operations span the procurement of petroleum, oil, and lubricants (POL) from local and international markets, alongside storage, distribution, and marketing. Ranked among the top-tier OMCs in terms of volumetric sales and retail footprint, GO has managed to stabilize its business and financial risk profile. Financially, the Company’s topline has grown exponentially (6MCY25: ~225%, CY24: ~36.1%), with improving profitability, and this growth trajectory is expected to persist. Marketing initiatives are being managed effectively, supporting expectations of sustained and stable cash flows. An equity injection from Aramco via a rights issue has further strengthened the capital structure. The Company issued PP Sukuk to part-finance capital expenditure requirements for expanding the retail fuel distribution network through the construction of retail outlets across Pakistan. Working capital management has improved through sizable supply credit provided by Aramco, reducing GO’s dependence on bank borrowings. Resultantly, debt service coverages remain strong, providing an adequate financial cushion.

Key Rating Drivers

The ratings are dependent on keeping the growth trajectory, as a consequence of the above-mentioned association with Aramco, including the materialization of other governance and control-related matters.

Issuer Profile
Profile

Gas & Oil Pakistan Limited ('GO' or 'the Company') was incorporated as an unlisted public limited company in 2012 under the erstwhile Companies Ordinance, 1984 (now called the Companies Act, 2017). The Company acquired an OMC license in 2014 and commenced operations in Punjab in 2015, with subsequent expansions in Sindh, Khyber Pakhtunkhwa (KPK), Gilgit Baltistan (GB), and Balochistan. The Company began its operations by providing logistics services to other oil marketing companies. It steadily built a strong logistics network that has evolved into a vital service provider for major Oil Marketing Companies (OMCs). The Company is primarily engaged in marketing and selling petroleum products (POL). Currently, the Company operates the second largest retail network of ~1,329 stations, including ~75 company-operated company-owned (COCO) sites. To support the constantly growing retail network, the Company maintains numerous storage sites located throughout Pakistan. These sites hold a total storage footprint of ~87.5K MT for HSD and ~81.4K MT for PMG, including a dedicated storage facility at Fauji TransTerminal Limited, with a capacity of ~36.3K MT. This enables the Company to effectively and efficiently capture its widespread customers. The Company's profile has been uplifted by the induction of Aramco.


Ownership

The Company is ~40% owned by Aramco, while the remaining (~60%) shares are held by Mr. Khalid Riaz, his family, and friends. As Aramco, headquartered in Saudi Arabia with an operational history of more than 90 years, holds a considerable equity stake in the Company, the ownership is expected to remain stable. The sponsors have extensive industry experience with a significant concentration in oil & lubricant trading and distribution & transportation to OMCs in the international and local market. The Company is set to reap benefits from the sponsors vast expertise and operational capabilities. The sponsors have a firm financial footing. Aramco is rated A+ by Fitch, with an adjusted turnover of ~$ 50.9bln and total assets of ~$659.7bln in 6MCY25.


Governance

The Board of Directors (BoD) comprises ten members, out of which four Directors are the representatives of Aramco. There are two Independent Directors on the BoD. Overall composition of the BoD ensures diverse experience and knowledge, along with the requisite independence in the decision-making process. The Chairman of the BoD, Mr. Tariq Kirmani, has 47 years of multifaceted experience in the domestic and international corporate sectors. Mr. Nader D. Al Douhan is the Director of DS International Retail at Aramco, and holds over 25 years of experience in downstream, upstream, and corporate services. Other representative Directors of Aramco, Mr. Abdul Aziz, Mr. Usman Hamid, and Mr. Davide Crespi also carry diversified experience of more than two decades. The induction of the Directors representing Aramco has strengthened the BoDs strategic oversight and policy formation process. The BoD meets on a quarterly basis with complete attendance and comprehensive documentation of minutes. Two BoD Committees, namely the Board Audit Committee (BAC) and Board HR and Compensation Committee (BHRCC), monitors the operations effectively. These Committees meet on a quarterly basis with adequate attendance. Minutes of the Committee meetings are recorded and documented adequately. The External Auditors of the Company, M/s. PKF FRANTS has expressed an unqualified opinion on the financial statements for the period ended Dec-24. The firm is QCR-rated and listed on the SBP panel.


Management

The Company's operations are divided into three primary functional areas: i) Operations, ii) Finance, and iii) Sales. Each department is managed by a department head who reports directly to the CEO. He then reports to the Board, which makes pertinent decisions. While, the Head of Internal Audit & HR functionally reports to the respective Board Committees, and administratively to the CEO. Mr. Khalid Riaz, the Company's CEO, has been associated with GO for more than a decade. He has an overall experience of over three decades. Lately, Mr. Zahid Zuberi has joined the Company as CFO, with an overall professional experience of ~3 decades. Mr. Zahid's appointment has been made in consensus with Aramco. Overall, the average experience of the senior management is of around three decades, reflecting a good management profile. The management team comprises seasoned professionals, each bringing a range of expertise in their respective fields. GO has constituted two management committees, including i) Procurement and ii) Credit. These Committees meet on a quarterly basis, and the minutes of these meetings are recorded and documented adequately. Anticipating the need for enhanced management efficacy, as Aramco joins in, management-level committees may add-in. The senior management receives a daily performance report on operations for optimal monitoring. The Company’s operating environment has now been upgraded to SAP S/4HANA. This has effectively integrated with all the departments and ensures proper financial and operational control. The Company operates an in-house internal audit department to oversee risk management, control, and governance processes. Furthermore, the quarters are also reviewed by the external auditor. This ultimately enhances business practices by establishing standard operating procedures (SOPs).


Business Risk

The Company has captured ~13% market share based on the sale of POL products as of Aug-25. The Company generates revenue from MS (~49%), followed by HSD (~50%) and HOBC (~1%). During CY24, the Company reported an increase of ~36.1% in net revenue to ~PKR 327.8bln (CY23: 240.9bln), primarily due to volume-driven growth. Gross margins declined to ~5.4% (CY23: ~10.5%) due to increased procurement costs. Similarly, the operating margin dropped to ~3.6% (CY23: ~8.4%) due to the trickle-down effect. On the other hand, the Company's net margins rose to ~1.0% (CY23: ~0.7%) due to low finance costs (CY24: ~PKR 8.2bln, CY23: ~PKR 11.3bln), which was an impact of reduced borrowing. During 6MCY25, the Company's revenue witnessed an uptick of ~225%, reported at ~PKR 292.4bln (6MCY24: ~PKR 90bln) due to better volumes. While gross margin dipped to ~3.7%, due to higher discounts to capture sales volume and market share. Resultantly, the net profit margin was reported at ~0.7% (6MCY24: ~2.6%). GO holds a customer-centric strategy with a contemporary vision well-aligned with Aramco, which is a well-positioned global giant in the energy sector, managing upstream operations, downstream operations, and energy transition. This strategic introduction has considerably improved the Company's supply chain and overall financial health. Going forward, the Company's revenue is expected to grow as depicted by an uptick in volumes. Similarly, profitability will also improve, while margins are expected to remain sustainable. Overall, the Comapny's performance is anticipated to improve. 


Financial Risk

The Company's financial risk is gauged through its working capital management, the Company's ability to build a suitable interest cover, and its capital structure. GO has worked on its working capital management as reflected by an improved net working cycle to ~20 days in CY24 (CY23: ~30 days). This improvement primarily stems from a notable increase in trade payable days from ~37 days in CY23 to ~51 days in CY24, highlighting improved credit terms for product import provided by Aramco. Stable receivable days (CY24: ~35 days, CY23: ~34 days) further strengthen the Company's working capital cycle. While inventory turnover days increased to ~36 days (CY23: ~33 days), it was primarily due to a significant increase in the Company's inventory levels (CY24: ~PKR 49bln, CY23: ~PKR 16bln) to support its enhanced operations. The Company has managed to expedite its interest coverability. As of CY24, the Company reported FCFO at ~PKR 13.2bln, reflecting a slight decline of ~3.65% (CY23: PKR ~13.7bln). This decline in FCFO was primarily driven by a reduced impact of finance cost reported at ~PKR 7bln (CY23: ~PKR 11bln). Nevertheless, the Interest Coverage Ratio improved to ~1.7x in CY24 (CY23: ~1.3x), attributed to declining finance costs. The Company reported a significant change in its leverage. As of CY24, the leverage ratio of the Company declined to ~49.5% (CY23: ~72.9%). The Company's total equity rose to ~PKR 32.4bln for CY24 compared to ~PKR 18.4bln for CY23, primarily due to the rights issue, which raised the equity of the Company by ~10.6bln. Whereas, borrowings decreased to ~PKR 31.7bln in CY24 (CY23: ~PKR 49.6bln); majorly concentrated with STB’s ~PKR 24bln in CY24 (CY23: ~PKR 40.4bln) for working capital management. As of 6MCY25, the inventory days improved to 36 days (6MCY24: 55 days), due to an increase in demand, whereas the trade receivable days also improved to ~25 days (6MCY24: ~53 days). Trade payable days posted an improvement to ~49 days (6MCY24: ~61 days), indicating the Company's efficiency in paying its creditors. On the net level, working capital days improved to ~12 days (6MCY24: ~47 days). As we advance, working capital management is expected to improve. As of 6MCY25, the Company reported FCFO of ~PKR 6.4bln (6MCY24: ~PKR 8.6bln) due to reduced profit before tax. The finance cost also reduced to ~PKR 2.9bln (6MCY24: ~PKR 3.9bln), resulting in a stable interest coverage ratio of ~2.2x (6MCY24: ~2.2x). As we advance, improvements in coverage are anticipated and supported by lower interest rates, resulting in reduced finance costs.  As of 6MCY25, the Company reported shareholders' equity at~PKR 34.4bln (~PKR 31.3bln), whereas total borrowings increased to ~PKR 46.7bln (6MCY24: ~PKR 33bln). This resulted in a leverage ratio of ~57.6% (6MCY24: ~51.3%). Capital adequacy of the Company is expected to remain strong, going forward.


Instrument Rating Considerations
About the Instrument

Gas & Oil Pakistan issued a rated, secured, privately placed sukuk in Dec-21, under the chapter SC PSX rule book. The issue amount of Sukuk is PKR 2.5bln at an offer rate of 3 Month KIBOR + 1.75% p.a with a tenor of five (5) years, inclusive of a 1-year grace period. Sukuk's redemption is scheduled in sixteen equal quarterly payments.


Relative Seniority/Subordination of Instrument

Sukuk is secured by a first-ranking pari passu hypothecation charge over all present and future movable fixed assets, and immovable properties of the Company located at Sahiwal, Kotla Jam, and Lahore, with a minimum 25% margin over the issue amount. In furtherance to this, there's a first-ranking hypothecation charge over all present and future movable fixed assets of the Company (excluding land) located at the hub, Balochistan, with a minimum 25% margin. Also, the Company maintained a general hypothecation charge over-identified retail outlets with a 25% margin over the issue amount. The issue is further supported by Personal Guarantees from the main Sponsors.


Credit Enhancement

The Company has maintained a Debt Payment Account (DPA), which is being funded with only rental payments during the grace period and with the installment amount (principal plus rental) after the grace period of one year. The DPA is being funded 100% of the upcoming coupon payments 30 days before the upcoming coupon payment date through proceeds from a designated account. The Company has established a designated account for routing cash flows from identified and designated Company Owned, Company Operated ("CoCo") outlets on a daily basis, with a minimum monthly turnover of PKR 300mln. The account will be under a lien on the Pak Oman Investment Company Limited (Investment Agent); however, the funds being routed through the account will be released to the Company except as required to fund the DPA.


 
 

Dec-25

www.pacra.com


Jun-25
6M
Dec-24
12M
Dec-23
12M
Dec-22
12M
A. BALANCE SHEET
1. Non-Current Assets 38,089 31,460 27,797 27,957
2. Investments 0 0 0 0
3. Related Party Exposure 697 205 1,664 1,646
4. Current Assets 135,179 113,264 66,918 66,018
a. Inventories 66,343 49,047 16,208 27,518
b. Trade Receivables 44,313 36,379 26,383 18,096
5. Total Assets 173,965 144,929 96,379 95,621
6. Current Liabilities 92,219 80,198 27,630 38,270
a. Trade Payables 84,734 72,295 19,054 29,344
7. Borrowings 46,762 31,724 49,572 39,735
8. Related Party Exposure 0 0 0 0
9. Non-Current Liabilities 571 649 751 782
10. Net Assets 34,414 32,357 18,426 16,834
11. Shareholders' Equity 34,414 32,357 18,426 16,834
B. INCOME STATEMENT
1. Sales 292,486 327,831 240,918 324,745
a. Cost of Good Sold (281,571) (310,102) (215,643) (294,019)
2. Gross Profit 10,915 17,730 25,275 30,726
a. Operating Expenses (3,669) (5,799) (5,142) (4,456)
3. Operating Profit 7,246 11,931 20,133 26,270
a. Non Operating Income or (Expense) (1,206) 302 (6,709) (18,174)
4. Profit or (Loss) before Interest and Tax 6,040 12,233 13,424 8,096
a. Total Finance Cost (3,045) (8,180) (11,273) (5,030)
b. Taxation (939) (694) (519) (1,067)
6. Net Income Or (Loss) 2,056 3,359 1,632 1,999
C. CASH FLOW STATEMENT
a. Free Cash Flows from Operations (FCFO) 6,469 13,182 13,732 8,182
b. Net Cash from Operating Activities before Working Capital Changes 6,469 13,182 13,732 8,182
c. Changes in Working Capital (14,671) 16,630 (15,098) (6,136)
1. Net Cash provided by Operating Activities (8,201) 29,812 (1,366) 2,047
2. Net Cash (Used in) or Available From Investing Activities (5,890) (4,782) (1,163) (1,820)
3. Net Cash (Used in) or Available From Financing Activities 7,245 (15,023) 1,066 1,425
4. Net Cash generated or (Used) during the period (6,847) 10,007 (1,463) 1,652
D. RATIO ANALYSIS
1. Performance
a. Sales Growth (for the period) 78.4% 36.1% -25.8% 55.3%
b. Gross Profit Margin 3.7% 5.4% 10.5% 9.5%
c. Net Profit Margin 0.7% 1.0% 0.7% 0.6%
d. Cash Conversion Efficiency (FCFO adjusted for Working Capital/Sales) -2.8% 9.1% -0.6% 0.6%
e. Return on Equity [ Net Profit Margin * Asset Turnover * (Total Assets/Shareholders' Equity )] 12.3% 13.2% 9.3% 13.1%
2. Working Capital Management
a. Gross Working Capital (Average Days) 61 71 67 48
b. Net Working Capital (Average Days) 12 20 30 17
c. Current Ratio (Current Assets / Current Liabilities) 1.5 1.4 2.4 1.7
3. Coverages
a. EBITDA / Finance Cost 2.6 1.8 1.4 2.2
b. FCFO / Finance Cost+CMLTB+Excess STB 1.8 1.5 1.0 0.8
c. Debt Payback (Total Borrowings+Excess STB) / (FCFO-Finance Cost) 1.2 1.4 3.4 3.5
4. Capital Structure
a. Total Borrowings / (Total Borrowings+Shareholders' Equity) 57.6% 49.5% 72.9% 70.2%
b. Interest or Markup Payable (Days) 23.6 21.1 86.4 52.5
c. Entity Average Borrowing Rate 15.6% 20.4% 24.5% 16.6%

Dec-25

www.pacra.com

Dec-25

www.pacra.com

  1. Rating Team Statements
    1. Rating is just an opinion about the creditworthiness of the entity and does not constitute a recommendation to buy, hold, or sell any security of the entity rated or to buy, hold, or sell the security rated, as the case may be. (Chapter III; 14-3-(x))
    2. Conflict of Interest
      1. The Rating Team or any of their family members have no interest in this rating (Chapter III; 12-2-(j))
      2. PACRA, the analysts involved in the rating process, and members of its rating committee and their family members do not have any conflict of interest relating to the rating done by them (Chapter III; 12-2-(e) & (k))
      3. The analyst is not a substantial shareholder of the customer being rated by PACRA [Annexure F; d-(ii)]
      4. Explanation: for the purpose of the above clause, the term "family members" shall include only those family members who are dependent on the analyst and members of the rating committee.
  2. Restrictions
    1. No director, officer, or employee of PACRA communicates the information acquired by him for use for rating purposes to any other person, except where required under law to do so. (Chapter III; 10-(5))
    2. PACRA does not disclose or discuss with outside parties or make improper use of the non-public information which has come to its knowledge during a business relationship with the customer. (Chapter III; 10-7-(d))
    3. PACRA does not make proposals or recommendations regarding the activities of rated entities that could impact a credit rating of the entity subject to rating. (Chapter III; 10-7-(k))
  3. Conduct of Business
    1. PACRA fulfills its obligations in a fair, efficient, transparent, and ethical manner and renders high standards of services in performing its functions and obligations. (Chapter III; 11-A-(a))
    2. PACRA uses due care in the preparation of this Rating Report. Our information has been obtained from sources we consider to be reliable, but its accuracy or completeness is not guaranteed. PACRA does not, in every instance, independently verify or validate information received in the rating process or in preparing this Rating Report. (Clause 11-(A)(p))
    3. PACRA prohibits its employees and analysts from soliciting money, gifts, or favors from anyone with whom PACRA conducts business. (Chapter III; 11-A-(q))
    4. PACRA ensures before the commencement of the rating process that an analyst or employee has not had a recent employment or other significant business or personal relationship with the rated entity that may cause or may be perceived as causing a conflict of interest. (Chapter III; 11-A-(r))
    5. PACRA maintains the principle of integrity in seeking rating business. (Chapter III; 11-A-(u))
    6. PACRA promptly investigates in the event of misconduct or a breach of the policies, procedures, and controls, and takes appropriate steps to rectify any weaknesses to prevent any recurrence, along with suitable punitive action against the responsible employee(s). (Chapter III; 11-B-(m))
  4. Independence & Conflict of Interest
    1. PACRA receives compensation from the entity being rated or any third party for the rating services it offers. The receipt of this compensation has no influence on PACRA’s opinions or other analytical processes. In all instances, PACRA is committed to preserving the objectivity, integrity, and independence of its ratings. Our relationship is governed by two distinct mandates: i) rating mandate - signed with the entity being rated or issuer of the debt instrument, and ii) fee mandate - signed with the payer, which can be different from the entity.
    2. PACRA does not provide consultancy/advisory services or other services to any of its customers or their associated companies and associated undertakings that are being rated or have been rated by it during the preceding three years, unless it has an adequate mechanism in place ensuring that the provision of such services does not lead to a conflict of interest situation with its rating activities. (Chapter III; 12-2-(d))
    3. PACRA discloses that no shareholder directly or indirectly holding 10% or more of the share capital of PACRA also holds directly or indirectly 10% or more of the share capital of the entity which is subject to rating or the entity which issued the instrument subject to rating by PACRA. (Chapter III; 12-2-(f))
    4. PACRA ensures that the rating assigned to an entity or instrument is not affected by the existence of a business relationship between PACRA and the entity or any other party, or the non-existence of such a relationship. (Chapter III; 12-2-(i))
    5. PACRA ensures that the analysts or any of their family members shall not buy, sell, or engage in any transaction in any security which falls in the analyst’s area of primary analytical responsibility. This clause, however, does not apply to investments in securities through collective investment schemes. (Chapter III; 12-2-(l))
    6. PACRA has established policies and procedures governing investments and trading in securities by its employees and for monitoring the same to prevent insider trading, market manipulation, or any other market abuse. (Chapter III; 11-B-(g))
  5. Monitoring and Review
    1. PACRA monitors all the outstanding ratings continuously, and any potential change therein due to any event associated with the issuer, the security arrangement, the industry, etc., is disseminated to the market immediately and in an effective manner after appropriate consultation with the entity/issuer. (Chapter III; 17-(a))
    2. PACRA reviews all the outstanding ratings periodically on an annual basis. Provided that public dissemination of annual review and in an instance of change in rating will be made. (Chapter III; 17-(b))
    3. PACRA initiates an immediate review of the outstanding rating upon becoming aware of any information that may reasonably be expected to result in downgrading of the rating. (Chapter III; 17-(c))
    4. PACRA engages with the issuer and the debt securities trustee to remain updated on all information pertaining to the rating of the entity/instrument. (Chapter III; 17-(d))
  6. Probability of Default
    1. PACRA’s Rating Scale reflects the expectation of credit risk. The highest rating has the lowest relative likelihood of default (i.e., probability). PACRA’s transition studies capture the historical performance behavior of a specific rating notch. Transition behavior of the assigned rating can be obtained from PACRA’s Transition Study available at our website. (www.pacra.com) However, the actual transition of rating may not follow the pattern observed in the past. (Chapter III; 14-3(f)(vii))
  7. Proprietary Information
    1. All information contained herein is considered proprietary by PACRA. Hence, none of the information in this document can be copied or otherwise reproduced, stored, or disseminated in whole or in part in any form or by any means whatsoever by any person without PACRA’s prior written consent.

Dec-25

www.pacra.com

Nature of Instrument Size of Issue (PKR mln) Tenor Security Issue Agent Trustee
Rated, Privately Placed, Islamic Certificates 2,500mln 5 years 1) Plot 23, 24 Land and Building. 2) Civil Structure, Tanks, Machinery & Equipment - Hub Terminal. 3) Land, Civil Structures, Tanks, Machinery & Equipment -Kotla Jam Terminal. 4) Land, Civil Structure, Tanks, Machinery & Equipment - Sahiwal Terminal. 5) General Hypothecation Over Identified retail outlets (Excluding Land & Building) 6) Personal Guarantee of main Sponsor N/A Pak Oman Investment Company Limited
Name of Issuer Gas & Oil Pakistan Limited ('GO' or 'the Company')
Issue Date 31-Dec-21
Maturity 31-Dec-26
Call Option N/A
Profit Rate 3MK+1.75%

GO | PP Sukuk

Sr. Due Date Principal Opening Principal Markup/Profit Rate (3MK + 1.75%) Markup/Profit Payment Principal Payment Total Principal Outstanding
PKR PKR PKR PKR PKR
Issue Date 31-Dec-21 2,500,000,000 12.29% 0 0 2,500,000,000
1 31-Mar-22 2,500,000,000 13.68% 76,460,466 76,460,466 2,500,000,000
2 30-Jun-22 2,500,000,000 16.53% 85,265,753 85,265,753 2,500,000,000
3 30-Sep-22 2,500,000,000 17.56% 104,161,644 104,161,644 2,500,000,000
4 31-Dec-22 2,500,000,000 18.75% 110,652,055 110,652,055 2,500,000,000
5 31-Mar-23 2,500,000,000 23.69% 115,582,192 156,250,000 271,832,192 2,343,750,000
6 30-Jun-23 2,343,750,000 24.66% 138,428,296 156,250,000 294,678,296 2,187,500,000
7 30-Sep-23 2,187,500,000 24.41% 135,967,808 156,250,000 292,217,808 2,031,250,000
8 31-Dec-23 2,031,250,000 23.21% 124,975,856 156,250,000 281,225,856 1,875,000,000
9 31-Mar-24 1,875,000,000 23.74% 108,498,801 156,250,000 264,748,801 1,718,750,000
10 30-Jun-24 1,718,750,000 21.99% 101,728,339 156,250,000 257,978,339 1,562,500,000
11 30-Sep-24 1,562,500,000 18.07% 86,604,452 156,250,000 242,854,452 1,406,250,000
12 31-Dec-24 1,406,250,000 13.89% 64,049,486 156,250,000 220,299,486 1,250,000,000
13 31-Mar-25 1,250,000,000 12.17% 42,811,644 156,250,000 199,061,644 1,093,750,000
14 30-Jun-25 1,093,750,000 12.17% 33,186,173 156,250,000 189,436,173 937,500,000
15 30-Sep-25 937,500,000 12.17% 28,757,877 156,250,000 185,007,877 781,250,000
16 31-Dec-25 781,250,000 12.17% 23,964,897 156,250,000 180,214,897 625,000,000
17 31-Mar-26 625,000,000 12.17% 18,755,137 156,250,000 175,005,137 468,750,000
18 30-Jun-26 468,750,000 12.17% 14,222,646 156,250,000 170,472,646 312,500,000
19 30-Sep-26 312,500,000 12.17% 9,585,959 156,250,000 165,835,959 156,250,000
20 31-Dec-26 156,250,000 12.17% 4,792,979 156,250,000 161,042,979 0
Total 1,428,452,461 2,500,000,000 3,928,452,461

Dec-25

www.pacra.com