Legacy Footwear 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 2019
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 '19 Jun 30, 2019
Net Income	-3.44	2.19	3.07	3.34	-11.2	45.24
Depreciation & Amortization	12.84	12.84	11.99	5.04	6.25	-
Loss (Gain) From Sale of Assets	-2.62	-2.62	-	-	-	-
Other Operating Activities	-34.11	-0.04	-10.8	-11.92	24.7	-65.94
Change in Accounts Receivable	-5.53	-5.53	-15.1	0.1	-	-
Change in Inventory	-16.47	-16.47	-20.67	-3.37	0.2	-
Change in Accounts Payable	0.34	0.34	1.39	1.38	0.13	-
Change in Other Net Operating Assets	-22.13	-22.13	-5.37	4.7	-5.39	-
Operating Cash Flow	-71.1	-31.41	-35.5	-0.74	14.69	-20.7
Capital Expenditures	-10.34	-21.33	-35.13	-14.63	-	-3.34
Sale (Purchase) of Intangibles	-0.01	-0.01	-1.71	-	-	-
Investment in Securities	-26.9	-9.46	-1	-	-	-
Other Investing Activities	-0.2	-	-0.6	-	-	-
Investing Cash Flow	-37.45	-30.8	-38.43	-14.63	-	-3.34
Short-Term Debt Issued	-	-	0.3	3.3	-	5
Total Debt Issued	8.42	-	0.3	3.3	-	5
Short-Term Debt Repaid	-	-0.14	-116.65	-	-	-
Long-Term Debt Repaid	-	-0.36	-0.73	-	-3.22	-
Total Debt Repaid	-0.7	-0.51	-117.38	-	-3.22	-
Net Debt Issued (Repaid)	7.71	-0.51	-117.08	3.3	-3.22	5
Issuance of Common Stock	-	-	-	300	-	-
Common Dividends Paid	-4.33	-2.88	-3.39	-	-	-
Other Financing Activities	-	-	0.02	-	-	-
Financing Cash Flow	3.38	-3.39	-120.45	303.3	-3.22	5
Net Cash Flow	-105.17	-65.6	-194.39	287.93	11.48	-19.04
Free Cash Flow	-81.45	-52.74	-70.63	-15.37	14.69	-24.04
Free Cash Flow Margin	-102.15%	-94.50%	-321.12%	-874.34%	12.25%	-8.02%
Free Cash Flow Per Share	-1.85	-1.22	-1.64	-1.07	1.12	-1.84
Cash Interest Paid	0.34	0.36	0.33	0.01	0	-
Cash Income Tax Paid	0.94	1.83	12.99	-	0	-
Levered Free Cash Flow	-67.45	-52.76	-79.36	105.35	-	-60.26
Unlevered Free Cash Flow	-67.24	-52.54	-79.16	105.35	-	-43.46
Change in Working Capital	-43.78	-43.78	-39.76	2.81	-5.06	-

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