Apex Tannery Cash Flow Statement

Financials in millions BDT. Fiscal year is July - June.

Millions BDT. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	-265.43	-222.84	-126.64	-124.47	12.51	5.22
Depreciation & Amortization	60.5	60.5	70.15	80.06	90.93	103.6
Loss (Gain) From Sale of Assets	-	-	-2.93	-	-0.06	-0.45
Other Operating Activities	307.3	314.27	234.16	177.44	186.57	187.95
Change in Accounts Receivable	-79.1	-79.1	36.95	10.9	9.25	4.86
Change in Inventory	-20.6	-20.6	-58.57	122.32	-85.5	-144.02
Change in Accounts Payable	-11.1	-11.1	-48.85	-139.14	-85.91	29
Change in Other Net Operating Assets	-1.79	-1.79	-75.78	-45.13	-26.91	-77.46
Operating Cash Flow	-10.23	39.33	28.48	81.98	100.86	108.71
Operating Cash Flow Growth	-	38.09%	-65.26%	-18.72%	-7.22%	-
Capital Expenditures	-	-	-50.8	-2.03	-4.57	-3.14
Sale of Property, Plant & Equipment	14.45	14.61	9.58	-	0.32	1.06
Sale (Purchase) of Real Estate	-	-	-104.17	-	-	-
Other Investing Activities	1.62	1.75	1.7	1.93	1.91	1.2
Investing Cash Flow	16.07	16.36	-143.7	-0.1	-2.34	-0.88
Short-Term Debt Issued	-	-	-	-	82.02	-
Long-Term Debt Issued	-	226.66	346.75	57.61	-	58.99
Total Debt Issued	305.08	226.66	346.75	57.61	82.02	58.99
Net Debt Issued (Repaid)	305.08	226.66	346.75	57.61	82.02	58.99
Common Dividends Paid	-7.43	-7.43	-7.97	-21.45	-33.03	-18.29
Other Financing Activities	-327.79	-301.46	-216.51	-143.89	-148.72	-155.07
Financing Cash Flow	-30.13	-82.23	122.28	-107.73	-99.73	-114.36
Foreign Exchange Rate Adjustments	0.15	0.15	-	0.47	0.41	0.28
Net Cash Flow	-24.14	-26.38	7.06	-25.38	-0.8	-6.25
Free Cash Flow	-10.23	39.33	-22.32	79.95	96.3	105.57
Free Cash Flow Growth	-	-	-	-16.98%	-8.78%	-
Free Cash Flow Margin	-1.81%	6.41%	-2.77%	9.55%	7.51%	8.34%
Free Cash Flow Per Share	-0.67	2.58	-1.47	5.25	6.32	6.93
Cash Interest Paid	327.79	301.46	216.51	143.89	148.72	155.07
Cash Income Tax Paid	12.28	11	20.57	30.42	27.79	24.61
Levered Free Cash Flow	-256.21	-192.52	-243.87	-29.83	-58.38	-51.7
Unlevered Free Cash Flow	-51.88	-4.66	-108.41	58.88	33.26	43.92
Change in Working Capital	-112.6	-112.6	-146.26	-51.05	-189.08	-187.61

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.