Intraco Refueling Station 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	46.48	85.15	86.44	127.12	101.61	73.36
Depreciation & Amortization	119	89.41	77.22	49.22	46.65	45.34
Other Operating Activities	84.22	43.11	-2.12	-5.16	-1.53	33.45
Change in Accounts Receivable	-82.19	-58.38	1.68	-4.19	7.56	0.8
Change in Inventory	7.67	5.37	-0.96	23.43	0.03	-1.51
Change in Accounts Payable	115.22	19.81	93.21	56.84	1.49	17.08
Change in Other Net Operating Assets	-280.95	-161.08	-210.8	4.44	-18.98	19.08
Operating Cash Flow	9.47	23.39	44.66	251.7	136.83	187.59
Operating Cash Flow Growth	227.91%	-47.64%	-82.25%	83.95%	-27.06%	74.55%
Capital Expenditures	-265.96	-274.86	-632.54	-146.89	-64.34	-424.66
Sale of Property, Plant & Equipment	-	-	-	-	379.3	-
Sale (Purchase) of Real Estate	-	-	-	-2	-	-
Other Investing Activities	-67.15	-	-	-1.6	-	1.78
Investing Cash Flow	-333.11	-274.86	-632.54	-150.49	314.95	-422.89
Long-Term Debt Issued	-	0.95	373.5	-	-	-
Long-Term Debt Repaid	-	-	-22.49	-21	-46.94	-0.95
Net Debt Issued (Repaid)	16.34	0.95	351.01	-21	-46.94	-0.95
Common Dividends Paid	-7.06	-7.05	-67.84	-67.77	-9.97	-50.72
Other Financing Activities	331.06	267.7	302.15	-	-	20.14
Financing Cash Flow	340.33	261.6	585.32	-88.77	-56.92	-31.53
Miscellaneous Cash Flow Adjustments	-0	-0	-0	-	-384.33	-
Net Cash Flow	16.7	10.13	-2.55	12.43	10.54	-266.83
Free Cash Flow	-256.49	-251.47	-587.87	104.8	72.48	-237.08
Free Cash Flow Growth	-	-	-	44.59%	-	-
Free Cash Flow Margin	-18.36%	-18.55%	-41.06%	7.32%	6.71%	-24.80%
Free Cash Flow Per Share	-2.60	-2.55	-5.99	1.07	0.74	-2.41
Cash Interest Paid	-	-	10.68	3.87	4.89	2.15
Cash Income Tax Paid	6.78	6.34	26.82	12	28.22	2.04
Levered Free Cash Flow	-328.55	-227.6	-446.04	82.9	52.15	-269.24
Unlevered Free Cash Flow	-291.31	-209.61	-435.28	85.48	55.19	-266.75
Change in Working Capital	-240.24	-194.29	-116.87	80.52	-9.9	35.44

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