PIM Limited Cash Flow Statement

Financials in millions MUR. Fiscal year is July - June.

Millions MUR. 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	5.15	5.75	24.48	12.16	8.04	6.21	Upgrade
Depreciation & Amortization	23.66	23.66	21.97	19	16.78	16.51	Upgrade
Other Amortization	0.11	0.11	0.11	0.11	0.11	-	Upgrade
Loss (Gain) From Sale of Assets	-0.33	-0.33	-0.17	-0.73	-0.6	-0	Upgrade
Provision & Write-off of Bad Debts	-	-	-	-	0.31	0.22	Upgrade
Other Operating Activities	-18.72	-5.74	-17.78	-4.95	8.15	3.61	Upgrade
Change in Accounts Receivable	7.93	7.93	2	27.3	2.51	-34.8	Upgrade
Change in Inventory	30.87	30.87	-28.44	-4.06	-19.63	5.46	Upgrade
Change in Accounts Payable	-30.42	-30.42	45.99	-3.38	-0.34	4.32	Upgrade
Operating Cash Flow	18.26	31.83	48.16	45.45	15.34	1.52	Upgrade
Operating Cash Flow Growth	-65.62%	-33.90%	5.96%	196.18%	907.30%	-95.24%	Upgrade
Capital Expenditures	-19.86	-19.86	-18.23	-12.7	-21.98	-2.91	Upgrade
Sale of Property, Plant & Equipment	0.33	0.33	0.17	0.73	0.64	0.01	Upgrade
Sale (Purchase) of Intangibles	-	-	-	-	-0.26	-	Upgrade
Other Investing Activities	-1.59	-	-	-	-	-	Upgrade
Investing Cash Flow	-21.12	-19.53	-18.05	-11.97	-21.6	-2.9	Upgrade
Long-Term Debt Issued	-	-	5	7.5	9.5	5	Upgrade
Long-Term Debt Repaid	-	-15.3	-17.47	-15.96	-12.46	-10.71	Upgrade
Net Debt Issued (Repaid)	-15.3	-15.3	-12.47	-8.46	-2.96	-5.71	Upgrade
Common Dividends Paid	-11	-11	-7	-3	-7	-	Upgrade
Other Financing Activities	4.51	-5.65	-5.23	-	-	-	Upgrade
Financing Cash Flow	-21.79	-31.95	-24.7	-11.46	-9.96	-5.71	Upgrade
Net Cash Flow	-24.65	-19.65	5.4	22.02	-16.21	-7.08	Upgrade
Free Cash Flow	-1.6	11.97	29.93	32.74	-6.64	-1.39	Upgrade
Free Cash Flow Growth	-	-60.00%	-8.59%	-	-	-	Upgrade
Free Cash Flow Margin	-0.48%	3.51%	8.33%	10.48%	-2.26%	-0.59%	Upgrade
Free Cash Flow Per Share	-0.80	5.99	14.96	16.37	-3.32	-0.69	Upgrade
Cash Interest Paid	5.65	5.65	5.23	5.45	2.37	2.3	Upgrade
Cash Income Tax Paid	-	-0.89	1.11	-0.46	1.26	0.05	Upgrade
Levered Free Cash Flow	34.6	25.66	10.13	38.27	-23.52	0.97	Upgrade
Unlevered Free Cash Flow	38.1	29.2	13.4	41.68	-22.04	2.4	Upgrade
Change in Working Capital	8.38	8.38	19.55	19.86	-17.46	-25.02	Upgrade

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