Phoenix Finance & Investments Limited (DSE:PHOENIXFIN)

DSE:PHOENIXFIN Cash Flow Statement

Financials in millions BDT. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-6,274	-8,082	-7,052	-1,386	-350.53	200.99
Depreciation & Amortization	34.54	36.85	38.59	45.32	38.16	32.87
Provision for Credit Losses	5,709	5,709	5,041	1,601	629.35	254.21
Change in Accounts Payable	95.94	95.94	49.48	-	-	-
Change in Income Taxes	14.25	14.25	-15.88	-5.88	-102.73	36.02
Change in Other Net Operating Assets	1,963	2,281	1,679	-1,857	-2,004	316.55
Other Operating Activities	-1,572	14.25	14.16	1,408	370.64	-43.75
Operating Cash Flow	-52.02	45.98	-258.13	-188.47	-1,371	777.97
Operating Cash Flow Growth	-	-	-	-	-	-26.14%
Capital Expenditures	-3.34	-4.01	-3.1	-139.15	-18.8	-13.24
Sale of Property, Plant & Equipment	0.02	2.01	2.28	3.96	2.2	-
Investment in Securities	-37.59	-	-	-6.99	18.89	-2.51
Investing Cash Flow	-40.91	-2	-0.82	-142.18	2.29	-15.76
Long-Term Debt Issued	-	-	36.22	120.46	482.87	-
Long-Term Debt Repaid	-	-307.32	-	-	-	-47.29
Net Debt Issued (Repaid)	123.86	-307.32	36.22	120.46	482.87	-47.29
Common Dividends Paid	-	-	-	-	-	-83.83
Financing Cash Flow	123.86	-307.32	36.22	120.46	482.87	-131.12
Net Cash Flow	30.94	-263.34	-222.73	-210.19	-885.65	631.09
Free Cash Flow	-55.36	41.97	-261.23	-327.62	-1,390	764.72
Free Cash Flow Growth	-	-	-	-	-	-26.33%
Free Cash Flow Margin	-	-	-	-	-2266.36%	105.91%
Free Cash Flow Per Share	-0.33	0.25	-1.57	-1.98	-8.38	4.87
Cash Interest Paid	1,891	1,891	2,047	1,501	2,296	2,806
Cash Income Tax Paid	7.18	7.18	10.41	55.59	117.71	127.76

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