DSE:NPOLYMER 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	-17	5.02	165.94	152.59	213.13	182.36
Depreciation & Amortization	375.49	258.17	186.8	270.65	251.91	189.95
Other Operating Activities	-154.01	271.87	1.84	60.31	-46.94	-493.58
Change in Inventory	23.74	23.74	-31.53	4.08	-21.47	-66.66
Change in Other Net Operating Assets	34.99	34.99	-112.38	-11.42	-45.72	-91.62
Operating Cash Flow	263.2	593.78	210.67	476.21	350.9	-279.56
Operating Cash Flow Growth	-54.81%	181.86%	-55.76%	35.71%	-	-
Capital Expenditures	-85.11	-126.81	-915.09	-1,160	-1,091	-429.96
Cash Acquisitions	-	-	-	-0.99	-	-
Investment in Securities	-30.52	-14.81	-43.15	1.3	336.61	-125.6
Other Investing Activities	-	-	-0	-0	-	-
Investing Cash Flow	-115.63	-141.62	-958.24	-1,160	-754.07	-555.56
Short-Term Debt Issued	-	2.84	713.57	244.11	-	-
Long-Term Debt Issued	-	1,054	516.01	931.06	-	2,655
Total Debt Issued	2,118	1,056	1,230	1,175	-	2,655
Short-Term Debt Repaid	-	-1,132	-	-	-	-257.53
Long-Term Debt Repaid	-	-262.92	-378.16	-405.64	-529.97	-1,532
Total Debt Repaid	-2,129	-1,395	-378.16	-405.64	-529.97	-1,790
Net Debt Issued (Repaid)	-11.2	-338.5	851.42	769.53	-529.97	865.18
Issuance of Common Stock	-	-	-	-	-	547.38
Common Dividends Paid	-76.63	-76.63	-76.63	-72.85	-	-54.74
Other Financing Activities	-163.43	-136.66	-91.62	-158.43	599.78	-90.87
Financing Cash Flow	-251.26	-551.79	683.18	538.24	69.81	1,267
Miscellaneous Cash Flow Adjustments	-	-	-	-	-0	-
Net Cash Flow	-103.69	-99.63	-64.4	-145.71	-333.36	431.82
Free Cash Flow	178.09	466.97	-704.42	-684.27	-739.78	-709.53
Free Cash Flow Growth	234.20%	-	-	-	-	-
Free Cash Flow Margin	3.26%	8.32%	-9.69%	-10.56%	-14.60%	-15.81%
Free Cash Flow Per Share	2.44	6.40	-9.65	-9.38	-10.14	-6.65
Cash Interest Paid	384.37	378.08	406.91	355.39	297.59	257.86
Cash Income Tax Paid	78.19	103.15	211.41	214.73	185.51	197.92
Levered Free Cash Flow	-8.53	382.22	-754.35	-711.18	-884.17	-830.89
Unlevered Free Cash Flow	226.35	611.42	-507.2	-495	-698.17	-669.73
Change in Working Capital	58.73	58.73	-143.91	-7.35	-67.19	-158.29

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