Intech Limited (DSE:INTECH)

Intech 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	-12.82	5.02	-23.21	-35.87	-86.11	-28.54
Depreciation & Amortization	4.03	4.02	3.41	5.2	5.7	6.58
Loss (Gain) From Sale of Investments	-	-	-	0.01	-0.05	-
Provision & Write-off of Bad Debts	-	-	-	-	-	18.28
Other Operating Activities	-2.1	-15.19	8.93	19.09	-1.87	0.98
Change in Accounts Receivable	-1.06	-0.99	-4.11	-3.57	2.69	-
Change in Other Net Operating Assets	3.97	30.45	5.9	3.89	72.21	-0.68
Operating Cash Flow	-7.99	23.31	-9.09	-11.26	-7.43	-3.37
Capital Expenditures	-0.23	-0.99	-5.76	-15.42	-0.04	-2.03
Sale of Property, Plant & Equipment	6.08	6.08	-	-	-	-
Sale (Purchase) of Real Estate	1.7	-0.41	-0.46	-	-0.05	-
Other Investing Activities	20.72	20.72	-	13.1	0	0.66
Investing Cash Flow	28.26	25.4	-6.22	-2.32	-0.09	-1.36
Long-Term Debt Issued	-	-	15.72	23.08	19.01	5.72
Long-Term Debt Repaid	-	-44.08	-	-	-	-
Net Debt Issued (Repaid)	-13.09	-44.08	15.72	23.08	19.01	5.72
Issuance of Common Stock	-	-	-	0.06	-	-
Other Financing Activities	-3.71	-5.34	-8.92	-8.38	-8.91	-
Financing Cash Flow	-16.8	-49.43	6.8	14.76	10.1	5.72
Miscellaneous Cash Flow Adjustments	0	0	-	-	-	-
Net Cash Flow	3.47	-0.72	-8.51	1.19	2.59	0.98
Free Cash Flow	-8.22	22.32	-14.85	-26.68	-7.47	-5.4
Free Cash Flow Margin	-	168.71%	-115.87%	-462.84%	-328.22%	-65.57%
Free Cash Flow Per Share	-0.26	0.71	-0.47	-0.85	-0.24	-0.17
Cash Income Tax Paid	-	0.32	0.28	0.01	-	0.17
Levered Free Cash Flow	-4.54	27.74	-11.18	-12.28	21.37	96.82
Unlevered Free Cash Flow	-2.19	31.08	-5.61	-7.04	25.13	100.26
Change in Working Capital	2.91	29.46	1.79	0.32	74.9	-0.68

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