Pharma Aids 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	Sep '25 Sep 30, 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	67.4	63.82	61.19	-6.38	34.76	50.26
Depreciation & Amortization	7.06	6.5	6.92	7.62	7.82	8.25
Other Operating Activities	-2.13	-4.9	-4.82	-6.51	-3.69	-4.8
Change in Accounts Receivable	-13.07	-30.73	1.63	-2.54	6.21	11.85
Change in Inventory	30.92	10.81	-17.47	6.5	-15.18	-27.67
Change in Accounts Payable	2.27	-1.67	3.89	0.24	1.25	-0.26
Change in Other Net Operating Assets	-26.37	-4.07	-28.55	8.33	2.67	-6.22
Operating Cash Flow	66.08	39.76	22.79	7.27	33.85	31.41
Operating Cash Flow Growth	376.00%	74.49%	213.55%	-78.53%	7.77%	-22.82%
Capital Expenditures	-57.53	-57.13	-0.18	-2.21	-4.7	-10.28
Sale of Property, Plant & Equipment	-	0.55	-	-	-	-
Sale (Purchase) of Real Estate	-13.53	-13.53	-	-	-	-
Other Investing Activities	-	-	0.11	0.2	0.37	4.6
Investing Cash Flow	-71.06	-70.12	-0.07	-2.01	-4.33	-5.68
Short-Term Debt Issued	-	16.49	-	0.49	0.68	-
Total Debt Issued	19.51	16.49	-	0.49	0.68	-
Short-Term Debt Repaid	-	-	-0.28	-	-	-4.78
Total Debt Repaid	-	-	-0.28	-	-	-4.78
Net Debt Issued (Repaid)	19.51	16.49	-0.28	0.49	0.68	-4.78
Common Dividends Paid	-7.66	-7.66	-4.83	-15.54	-25.27	-15.05
Financing Cash Flow	11.85	8.83	-5.11	-15.05	-24.59	-19.83
Miscellaneous Cash Flow Adjustments	-0	-	-	0	-	-
Net Cash Flow	6.87	-21.53	17.61	-9.79	4.93	5.89
Free Cash Flow	8.55	-17.37	22.6	5.06	29.15	21.12
Free Cash Flow Growth	-28.37%	-	346.82%	-82.64%	37.97%	-40.81%
Free Cash Flow Margin	1.88%	-3.97%	5.37%	1.64%	9.02%	7.54%
Free Cash Flow Per Share	2.74	-5.57	7.25	1.62	9.34	6.77
Cash Interest Paid	2.34	1.75	0.26	0.24	0.24	0.9
Cash Income Tax Paid	26.82	27.15	32.43	23.71	25.15	23.17
Levered Free Cash Flow	0.49	-88.26	5.59	9.86	20.13	17.39
Unlevered Free Cash Flow	1.95	-87.17	5.75	10.01	20.37	17.95
Change in Working Capital	-6.24	-25.66	-40.5	12.54	-5.05	-22.3

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.