B.F. Modaraba 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	17.18	14.7	6.27	-6	-15.11	5.51
Depreciation & Amortization	0	0	0	0	0	0
Loss (Gain) From Sale of Investments	-0.88	-0.02	-	-1.08	-2.25	-3.35
Loss (Gain) on Equity Investments	-	-	-	7.42	15.38	-
Change in Accounts Payable	0.25	0.25	-0.95	-0.55	0.05	-0.85
Change in Other Net Operating Assets	-90.16	-2.12	1.25	-8.8	-0.47	0.01
Other Operating Activities	0.53	13.64	12.98	53.13	29.19	-10.16
Operating Cash Flow	-31.39	14.12	25.91	-3.93	26.81	-8.83
Operating Cash Flow Growth	-	-45.52%	-	-	-	-
Investment in Securities	34.03	-	-	-	-	-
Net Decrease (Increase) in Loans Originated / Sold - Investing	11.14	11.14	-17.13	2.69	-23.39	-14
Other Investing Activities	5.34	5.07	1.2	0.33	0.12	0.65
Investing Cash Flow	50.51	16.21	-15.93	3.02	-23.26	-13.35
Common Dividends Paid	-	-	-	-	-3.61	-
Financing Cash Flow	-	-	-	-	-3.61	-
Net Cash Flow	19.12	30.32	9.98	-0.91	-0.07	-22.19
Free Cash Flow	-31.39	14.12	25.91	-3.93	26.81	-8.83
Free Cash Flow Growth	-	-45.52%	-	-	-	-
Free Cash Flow Margin	-87.51%	42.59%	140.48%	-41.91%	604.84%	-69.15%
Free Cash Flow Per Share	-4.17	1.88	3.45	-0.52	3.57	-1.18
Cash Income Tax Paid	12.07	1.64	1.03	1.13	-0.09	1.2

Source: S&P Global Market Intelligence. Financial Services template. Financial Sources.