Atlas Bangladesh 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	Mar '26 Mar 31, 2026	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	-36.09	-40.88	-72.04	-97.03	-48.62	-102.21
Depreciation & Amortization	3.85	4.4	4.9	5.33	6.44	7.73
Other Operating Activities	15.84	-0.83	5.34	-8.12	-0.18	-0.2
Change in Accounts Receivable	-21.41	-19.88	13.34	90.28	-71.92	-49.27
Change in Inventory	-6.62	-0.81	39.79	27.9	79.64	-24.8
Change in Accounts Payable	-19.94	-16.29	32.2	-63.96	51.31	38.09
Change in Other Net Operating Assets	-12.76	-9.95	0.09	-5.33	9.18	23.33
Operating Cash Flow	-77.14	-84.26	23.64	-50.94	25.83	-107.34
Capital Expenditures	-0.31	-0.07	-4.67	-0.07	-0.21	-33.01
Investing Cash Flow	-0.31	-0.07	-4.67	-0.07	-0.21	-33.01
Long-Term Debt Issued	-	-	-	8	-	-
Net Debt Issued (Repaid)	-	-	-	8	-	-
Common Dividends Paid	-	-	-0.06	-0.08	-0.81	-15.7
Financing Cash Flow	-	-	-0.06	7.92	-0.81	-15.7
Miscellaneous Cash Flow Adjustments	-0	-0	-0	-	-	-
Net Cash Flow	-77.45	-84.33	18.91	-43.09	24.82	-156.05
Free Cash Flow	-77.45	-84.33	18.97	-51.01	25.63	-140.34
Free Cash Flow Margin	-33.69%	-46.76%	16.31%	-329.73%	7.57%	-141.72%
Free Cash Flow Per Share	-2.34	-2.55	0.57	-1.54	0.77	-4.24
Cash Income Tax Paid	19.78	8.59	6.22	2.74	8.53	2.37
Levered Free Cash Flow	-	-59.16	44.75	-17.65	32.75	-116.25
Unlevered Free Cash Flow	-	-59.16	44.75	-17.65	32.75	-116.25
Change in Working Capital	-60.73	-46.94	85.43	48.89	68.2	-12.65