GBB Power Limited (DSE:GBBPOWER)

GBB Power Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020
Net Income	37.01	-35.7	111.98	103.04	151.75	115.61
Depreciation & Amortization	-27.66	6.62	54.98	56.65	60.58	61.14
Change in Accounts Receivable	-	530.87	-263.83	-167.46	-	-
Change in Inventory	-	-39.46	39.12	53.92	-	-
Change in Accounts Payable	0.03	-191.29	162.05	1.3	-	-
Change in Income Taxes	-	-56.16	-	-	-	-
Change in Other Net Operating Assets	-15.05	86.09	-27.62	-34.96	-	-
Other Operating Activities	17.17	9.88	7.18	8.39	102.05	-32.92
Operating Cash Flow	11.49	310.85	83.86	20.88	314.38	143.83
Operating Cash Flow Growth	-96.17%	270.68%	301.63%	-93.36%	118.58%	36.46%
Capital Expenditures	-24.66	-28.54	-20.63	-34.21	-32.83	-80.08
Sale of Property, Plant & Equipment	-	-	-	-	-	4.73
Investment in Securities	-47.02	-277.07	38.66	33.75	-95.26	-19
Other Investing Activities	-	-	-	-	-14.1	-
Investing Cash Flow	-71.68	-305.61	18.03	-0.46	-142.19	-94.35
Short-Term Debt Repaid	-	-35.14	-30.83	-24.04	-33.82	-18.14
Total Debt Repaid	-	-35.14	-30.83	-24.04	-33.82	-18.14
Net Debt Issued (Repaid)	-	-35.14	-30.83	-24.04	-33.82	-18.14
Common Dividends Paid	-0.85	-24.9	-33.66	-119.83	-51.87	-143.45
Financing Cash Flow	-0.85	-60.04	-64.49	-143.87	-85.69	-161.59
Miscellaneous Cash Flow Adjustments	-0	-0	-0	0	-	-
Net Cash Flow	-61.04	-54.8	37.4	-123.46	86.51	-112.11
Free Cash Flow	-13.18	282.31	63.23	-13.33	281.56	63.76
Free Cash Flow Growth	-	346.47%	-	-	341.61%	-39.30%
Free Cash Flow Margin	-	-	7.13%	-1.97%	42.10%	11.00%
Free Cash Flow Per Share	-0.13	2.77	0.62	-0.13	2.77	0.63
Cash Interest Paid	0.19	1.13	7.04	13.6	14.11	16.86
Cash Income Tax Paid	15.27	-18.55	43.99	32.59	51.04	31.67
Levered Free Cash Flow	-67.55	277.5	2.17	-69.86	196.57	6.7
Unlevered Free Cash Flow	-67.55	278.2	6.57	-61.37	205.39	17.24
Change in Working Capital	-15.02	330.05	-90.28	-147.2	-	-

Updated Jan 30, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.