Monno Ceramic Industries 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	11.88	8.12	14.65	109.67	38.93	33.91
Depreciation & Amortization	75.12	70.02	61.91	62.88	50.61	47.13
Loss (Gain) From Sale of Assets	-	-	-	-198.1	-	-
Loss (Gain) From Sale of Investments	-70.69	-70.69	-	-	-	-
Other Operating Activities	-23.68	-	0	-	-0	-
Change in Accounts Receivable	-68.22	-1.55	-65.64	-2.76	-20.34	-9.56
Change in Inventory	-33.5	-34.49	48.81	-34.63	-60.31	-9.07
Change in Accounts Payable	1.61	-0.96	-12.13	-14.05	-2.73	-12.07
Change in Income Taxes	-16.51	-19.51	-	29.71	-	-7.59
Change in Other Net Operating Assets	-147.04	-154.32	-38.23	-68.23	59.49	-6.73
Operating Cash Flow	-279.21	-205.4	-6.28	-111.83	76.57	9.98
Operating Cash Flow Growth	-	-	-	-	667.41%	27.09%
Capital Expenditures	-387.76	-378.04	-98.96	-236.71	-480.8	-81.55
Sale (Purchase) of Real Estate	-	-	-	200	-	-
Investment in Securities	183.23	183.23	-	-	-	-
Other Investing Activities	231.38	231.38	7.05	66.73	225.65	-
Investing Cash Flow	26.84	36.56	-91.91	30.02	-255.15	-81.55
Short-Term Debt Issued	-	82.49	35.86	47.44	20.82	80.48
Long-Term Debt Issued	-	102.09	85.6	57.76	173.24	-
Total Debt Issued	869.99	184.59	121.46	105.2	194.06	80.48
Long-Term Debt Repaid	-	-	-	-	-	-3.81
Total Debt Repaid	-584.46	-	-	-	-	-3.81
Net Debt Issued (Repaid)	285.53	184.59	121.46	105.2	194.06	76.67
Common Dividends Paid	-3.4	-3.41	-20.47	-17.98	-15.85	-8.12
Other Financing Activities	-	-	0	-	-	-
Financing Cash Flow	282.13	181.18	100.99	87.22	178.21	68.55
Miscellaneous Cash Flow Adjustments	-0	-0	-	0	-	-
Net Cash Flow	29.76	12.34	2.79	5.41	-0.37	-3.03
Free Cash Flow	-666.98	-583.44	-105.24	-348.55	-404.23	-71.58
Free Cash Flow Margin	-167.72%	-167.25%	-34.77%	-56.87%	-44.71%	-10.13%
Free Cash Flow Per Share	-17.68	-15.47	-2.79	-9.24	-10.71	-1.90
Cash Interest Paid	187.07	146.2	96.29	83.63	57.58	68.26
Cash Income Tax Paid	12.76	12.28	2.38	10.78	18.17	9.88
Levered Free Cash Flow	-658.08	-575.2	-146.04	-249.21	-417.94	-71.74
Unlevered Free Cash Flow	-541.16	-483.83	-85.86	-196.94	-381.95	-29.08
Change in Working Capital	-271.84	-212.85	-82.84	-86.29	-12.97	-71.07

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