Asiatic Laboratories 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	Sep '25 Sep 30, 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	378.08	255.36	278.48	205.85	268.56	320.52
Depreciation & Amortization	164.98	164.98	150.74	136.91	121.31	104.9
Other Amortization	0.5	0.5	0.5	0.5	0.5	0.5
Other Operating Activities	309.18	258.39	44.35	76.94	77.36	44.2
Change in Accounts Receivable	-247.88	-247.88	-29.74	-94	-85.82	-15.91
Change in Inventory	-159.7	-159.7	-135.63	34.88	-56.06	-32.58
Change in Accounts Payable	-1.8	-1.8	1.29	-9.26	1.52	-4.86
Change in Other Net Operating Assets	-66.66	-66.66	1.71	20.69	4.82	15.23
Operating Cash Flow	376.7	203.2	311.71	372.5	332.2	432.01
Operating Cash Flow Growth	13.40%	-34.81%	-16.32%	12.13%	-23.10%	25.36%
Capital Expenditures	-1,230	-1,301	-786.68	-359.49	-280.6	-375.1
Other Investing Activities	-	-	-	0	-	-
Investing Cash Flow	-1,230	-1,301	-786.68	-359.49	-280.6	-375.1
Short-Term Debt Issued	-	13.85	-	42.87	-	-
Long-Term Debt Issued	-	1,215	-	15.85	9.86	-
Total Debt Issued	1,132	1,229	-	58.73	9.86	-
Short-Term Debt Repaid	-	-	-1.9	-	-0.55	-0.31
Long-Term Debt Repaid	-	-14.98	-266.85	-	-15.14	-14.83
Total Debt Repaid	-10.29	-14.98	-268.74	-	-15.7	-15.14
Net Debt Issued (Repaid)	1,122	1,214	-268.74	58.73	-5.84	-15.14
Common Dividends Paid	-59.38	-59.34	-	-	-	-
Other Financing Activities	-244.78	-198.82	456.38	367.12	-48.29	-44.32
Financing Cash Flow	817.42	955.67	187.64	425.84	-54.13	-59.47
Foreign Exchange Rate Adjustments	-	-	-	-	1.43	0.27
Miscellaneous Cash Flow Adjustments	-0	-	-	-	0	-
Net Cash Flow	-35.88	-141.68	-287.33	438.86	-1.1	-2.28
Free Cash Flow	-853.3	-1,097	-474.97	13.01	51.6	56.91
Free Cash Flow Growth	-	-	-	-74.78%	-9.34%	-64.27%
Free Cash Flow Margin	-38.06%	-62.16%	-34.29%	1.01%	3.50%	3.92%
Free Cash Flow Per Share	-6.97	-8.97	-4.80	0.14	0.59	0.65
Cash Interest Paid	244.78	198.82	49.98	54.13	41.02	43.92
Cash Income Tax Paid	20.7	15.76	43.31	65.74	69.73	44.1
Levered Free Cash Flow	-	-1,513	-1,098	-89.13	-63.14	-55.04
Unlevered Free Cash Flow	-	-1,389	-1,067	-55.3	-37.51	-27.59
Change in Working Capital	-476.04	-476.04	-162.36	-47.69	-135.53	-38.12

Source: S&P Global Market Intelligence. Standard template. Financial Sources.