Malek Spinning Mills PLC. (DSE:MALEKSPIN)

Malek Spinning Mills PLC. Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	1,100	1,435	1,429	-219.99	720.72	651.15
Depreciation & Amortization	626.51	581.94	487.11	509.58	540.74	529.75
Other Operating Activities	-80.85	12.14	302.03	33.46	23.96	37.29
Change in Accounts Receivable	594.55	1,213	-597.06	167.6	-540.76	-972.51
Change in Inventory	206.79	-1,074	-703.78	-355.46	290.1	-1,673
Change in Accounts Payable	302.42	-534.92	559.39	242.02	-1,086	1,545
Change in Other Net Operating Assets	66.59	-10.14	53.56	3.19	70.16	269.41
Operating Cash Flow	2,816	1,623	1,531	380.39	18.8	387.59
Operating Cash Flow Growth	-	6.04%	302.40%	1923.17%	-95.15%	14.73%
Capital Expenditures	-2,421	-2,529	-2,531	-916.01	-900.08	-660
Sale of Property, Plant & Equipment	339.4	459.48	49.62	0.8	96.2	4.77
Other Investing Activities	-39.62	3.41	-	100.96	100.96	-
Investing Cash Flow	-2,121	-2,066	-2,482	-814.24	-702.92	-655.23
Short-Term Debt Issued	-	100	40	-	-	-
Long-Term Debt Issued	-	-	2,083	406.84	748.61	780.95
Total Debt Issued	-	100	2,123	406.84	748.61	780.95
Short-Term Debt Repaid	-	-	-	-25.5	-8.5	-
Long-Term Debt Repaid	-	-285.54	-	-	-	-
Total Debt Repaid	-404.04	-285.54	-	-25.5	-8.5	-
Net Debt Issued (Repaid)	-404.04	-185.54	2,123	381.34	740.11	780.95
Common Dividends Paid	-100.11	-99.7	-0.01	-192.18	-191.97	-0.01
Other Financing Activities	-1.44	-2.47	-0.03	-1.76	-48.17	1.13
Financing Cash Flow	-505.58	-287.7	2,123	187.4	499.97	782.07
Foreign Exchange Rate Adjustments	-0.1	-0.1	-0.44	-11.12	20.34	-
Miscellaneous Cash Flow Adjustments	0	0	0	-	-	-
Net Cash Flow	189.49	-730.91	1,171	-257.57	-163.81	514.43
Free Cash Flow	395.4	-906	-1,000	-535.61	-881.27	-272.41
Free Cash Flow Margin	1.73%	-3.96%	-4.50%	-3.07%	-5.26%	-2.09%
Free Cash Flow Per Share	2.04	-4.68	-5.17	-2.77	-4.55	-1.41
Cash Interest Paid	819.68	802.42	743.58	479.66	427.12	443.64
Cash Income Tax Paid	308.85	301.23	257.35	232	145.96	90.84
Levered Free Cash Flow	787.29	-751.77	-1,513	-414.78	-937.32	-379.29
Unlevered Free Cash Flow	1,259	-267.63	-1,055	-134.97	-721.05	-148.26
Change in Working Capital	1,170	-406.33	-687.89	57.35	-1,267	-830.6

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