Wata Chemicals 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	2016 - 2020
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	2016 - 2020
Net Income	16.41	11.04	9.86	44.99	59.96	90.96	Upgrade
Depreciation & Amortization	-	-	41.91	45.51	49.75	52.13	Upgrade
Other Operating Activities	253.24	284.42	-168.51	-104.4	-86.26	-101.19	Upgrade
Change in Accounts Receivable	-	-	196.8	-11.43	-191.84	-81.7	Upgrade
Change in Inventory	-	-	30.59	-27.92	-64.85	31.89	Upgrade
Change in Accounts Payable	-	-	0.24	-7.76	186.32	22.56	Upgrade
Change in Unearned Revenue	-	-	-	-	-1.04	-0.22	Upgrade
Change in Other Net Operating Assets	-	-	138.61	212.03	134.37	53.99	Upgrade
Operating Cash Flow	269.65	295.47	249.5	151.02	86.4	68.41	Upgrade
Operating Cash Flow Growth	28.90%	18.42%	65.21%	74.80%	26.29%	-29.66%	Upgrade
Capital Expenditures	-120.38	-113.38	-26.23	-125.63	-61.58	-110.41	Upgrade
Other Investing Activities	-0.42	-0.4	-1.23	-0.72	-1.07	-1.18	Upgrade
Investing Cash Flow	-120.8	-113.78	-27.46	-126.34	-62.65	-111.59	Upgrade
Long-Term Debt Issued	-	207.93	122.88	452.6	77.53	233.72	Upgrade
Total Debt Issued	186.81	207.93	122.88	452.6	77.53	233.72	Upgrade
Long-Term Debt Repaid	-	-373.24	-293.73	-424.57	-58.44	-111.59	Upgrade
Total Debt Repaid	-312.74	-373.24	-293.73	-424.57	-58.44	-111.59	Upgrade
Net Debt Issued (Repaid)	-125.93	-165.31	-170.86	28.03	19.09	122.13	Upgrade
Common Dividends Paid	-18.28	-18.28	-21.89	-24.16	-44.45	-53.23	Upgrade
Other Financing Activities	-	-	-	-0	-	-	Upgrade
Financing Cash Flow	-144.21	-183.59	-192.74	3.87	-25.36	68.91	Upgrade
Foreign Exchange Rate Adjustments	-	-	-	-33.5	-18.64	-2.19	Upgrade
Miscellaneous Cash Flow Adjustments	0	-	-	0	-	-	Upgrade
Net Cash Flow	4.65	-1.9	29.3	-4.96	-20.25	23.54	Upgrade
Free Cash Flow	149.28	182.09	223.28	25.39	24.82	-42	Upgrade
Free Cash Flow Growth	-17.48%	-18.45%	779.23%	2.32%	-	-	Upgrade
Free Cash Flow Margin	16.25%	22.38%	31.30%	2.51%	2.60%	-7.37%	Upgrade
Free Cash Flow Per Share	10.00	12.21	15.06	1.71	1.67	-2.83	Upgrade
Cash Income Tax Paid	-	-	-	-	4.39	18.78	Upgrade
Levered Free Cash Flow	111.66	144.53	225.98	4.09	-199.83	275.25	Upgrade
Unlevered Free Cash Flow	229.06	261.96	326.42	93.78	-118.64	321.34	Upgrade
Change in Working Capital	-	-	366.24	164.92	62.95	26.51	Upgrade

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