Barkat Frisian Agro Cash Flow Statement

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

Millions PKR. 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	773.32	741.69	379.76	148.17	137.9	48.18
Depreciation & Amortization	51.06	49.14	34.63	22.99	23.93	20.57
Loss (Gain) From Sale of Assets	-	-	-0.12	-	-	-
Provision & Write-off of Bad Debts	5.77	7.48	6.04	6.4	1.09	4.66
Other Operating Activities	-19.18	-11.2	-40.14	89.12	30.25	15.55
Change in Accounts Receivable	-354.55	-384.95	-301.97	-313.42	-61.1	-183.9
Change in Inventory	-117.39	-136.3	-47.33	-72.12	-154.63	-4.21
Change in Accounts Payable	-88.14	91.48	44	87.61	54.54	42.65
Change in Other Net Operating Assets	28.69	-110.91	-16.07	13.6	-40.78	1.99
Operating Cash Flow	279.59	246.42	58.81	-17.66	-8.81	-54.52
Operating Cash Flow Growth	154.67%	319.04%	-	-	-	-
Capital Expenditures	-532.36	-162.12	-77.88	-26.73	-37.09	-32.4
Sale of Property, Plant & Equipment	-0.06	0.04	2.04	-	-	0.02
Investment in Securities	-563.28	-1,021	-0.1	-0.01	-	-
Other Investing Activities	-5.46	-0.64	-2.61	-0	-0.6	-0.5
Investing Cash Flow	-1,101	-1,184	-78.56	-26.74	-37.69	-32.88
Short-Term Debt Issued	-	-	31.62	210.47	104.72	83.19
Total Debt Issued	-74.5	-	31.62	210.47	104.72	83.19
Short-Term Debt Repaid	-	-177.1	-66.42	-	-	-
Long-Term Debt Repaid	-	-93.75	-31.36	-78.44	-27.72	-7.53
Total Debt Repaid	-177.78	-270.85	-97.78	-78.44	-27.72	-7.53
Net Debt Issued (Repaid)	-252.28	-270.85	-66.15	132.03	77.01	75.67
Issuance of Common Stock	1,175	1,309	-	-	-	-
Other Financing Activities	-71.61	-71.61	-	-	-7.5	4.4
Financing Cash Flow	850.9	966.45	-66.15	132.03	69.51	80.07
Miscellaneous Cash Flow Adjustments	0	0	-	-	-	-
Net Cash Flow	29.32	28.78	-85.9	87.63	23.01	-7.33
Free Cash Flow	-252.77	84.29	-19.08	-44.39	-45.9	-86.91
Free Cash Flow Margin	-3.41%	1.16%	-0.31%	-1.03%	-1.86%	-7.70%
Free Cash Flow Per Share	-0.99	0.42	-0.21	-0.49	-0.51	-0.97
Cash Interest Paid	66.16	102.76	121.89	68.04	29.56	22.42
Cash Income Tax Paid	-	-	-	32.72	4.76	7.83
Levered Free Cash Flow	-	-258.28	-145.96	-116.95	-100.39	-
Unlevered Free Cash Flow	-	-214.79	-71.65	-66.46	-76.6	-
Change in Working Capital	-531.39	-540.68	-321.37	-284.34	-201.98	-143.47

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