Data Agro Limited (PSX:DAAG)

Data Agro Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	-17.88	-24.69	7.49	16.82	2.68	8.04
Depreciation & Amortization	17.59	14.31	9.58	9.4	7.6	7.71
Loss (Gain) From Sale of Assets	-2.09	-2.09	-1.32	-	-0.3	-
Provision & Write-off of Bad Debts	0.38	0.38	0.26	-	0.67	0.52
Other Operating Activities	-9.57	-3.91	4.38	3.16	7.74	0.31
Change in Accounts Receivable	-39.73	-44.84	-14.27	-26.13	0.58	-6.37
Change in Inventory	21.21	64.04	-110.6	-111.44	13.58	-30.94
Change in Accounts Payable	-7.17	2.06	-1.16	-1.23	-9.35	4.69
Change in Other Net Operating Assets	-8.03	-20.07	20.93	-18.74	1.4	-2.3
Operating Cash Flow	-45.31	-14.82	-84.72	-128.17	24.6	-18.34
Capital Expenditures	-8.5	-10.94	-19.78	-0.76	-2.81	-3.77
Sale of Property, Plant & Equipment	2.15	2.15	1.4	-	0.34	-
Other Investing Activities	8.5	8.5	-	-	-	-
Investing Cash Flow	2.15	-0.3	-18.38	-0.76	-2.47	-3.77
Short-Term Debt Issued	-	13.82	102.32	126.1	-	-
Long-Term Debt Issued	-	-	-	-	-	15
Total Debt Issued	11.76	13.82	102.32	126.1	-	15
Long-Term Debt Repaid	-	-	-	-2	-13	-
Total Debt Repaid	-	-	-	-2	-13	-
Net Debt Issued (Repaid)	11.76	13.82	102.32	124.1	-13	15
Financing Cash Flow	11.76	13.82	102.32	124.1	-13	15
Net Cash Flow	-31.4	-1.3	-0.78	-4.83	9.12	-7.11
Free Cash Flow	-53.81	-25.77	-104.5	-128.93	21.78	-22.11
Free Cash Flow Margin	-14.64%	-7.29%	-28.84%	-59.09%	10.75%	-11.54%
Free Cash Flow Per Share	-13.46	-6.44	-26.13	-32.23	5.45	-5.53
Cash Interest Paid	32.02	42.97	38.53	1.18	0.07	0.1
Cash Income Tax Paid	4.43	2.94	6.99	3.98	4.95	5.91
Levered Free Cash Flow	-40.82	-14.56	-105.65	-132.24	21.82	-23.47
Unlevered Free Cash Flow	-20.47	11.23	-76.16	-128.62	22.69	-22.82
Change in Working Capital	-33.73	1.19	-105.1	-157.55	6.21	-34.93

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.