International Knitwear 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	Dec '25 Dec 31, 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	32.43	30.86	11.04	22.07	22.08	-0.05
Depreciation & Amortization	12.81	11.52	9.16	7.55	5.56	4.7
Loss (Gain) From Sale of Assets	0.07	-0.03	-1.1	-2.93	-1.24	-0.18
Loss (Gain) From Sale of Investments	2.55	-	-	-	-	-
Other Operating Activities	0.19	7.31	12.4	10.48	-2.81	12.43
Change in Accounts Receivable	-188.87	-371.11	-14.87	106.35	-96.7	-18.57
Change in Inventory	33.6	68.6	-103.88	-13.09	-3.47	37.02
Change in Accounts Payable	-26.7	37.43	93.31	34.28	8.38	0.41
Change in Other Net Operating Assets	14.24	10.05	1.25	-12.99	17.03	0.47
Operating Cash Flow	-119.69	-205.37	7.32	151.71	-51.16	36.22
Operating Cash Flow Growth	-	-	-95.18%	-	-	-
Capital Expenditures	-26.55	-35.97	-22.77	-14.84	-19.55	-5.12
Sale of Property, Plant & Equipment	0.44	0.67	1.21	3.2	1.24	0.43
Investment in Securities	-5.32	-13.48	-20.11	-5.95	-6.79	-20.52
Other Investing Activities	-	-	-	-0.6	-0.48	-0.44
Investing Cash Flow	-31.43	-48.79	-41.67	-18.2	-25.58	-25.65
Short-Term Debt Issued	-	557.14	345.72	104.96	268.33	172.98
Total Debt Issued	1,015	557.14	345.72	104.96	268.33	172.98
Short-Term Debt Repaid	-	-296.58	-300.66	-234.96	-187.39	-178.37
Total Debt Repaid	-851.84	-296.58	-300.66	-234.96	-187.39	-178.37
Net Debt Issued (Repaid)	163.57	260.56	45.07	-130	80.94	-5.39
Common Dividends Paid	-10.51	-7.04	-9.35	-7.1	-0.01	-4.75
Other Financing Activities	-	-	-	-	0	-
Financing Cash Flow	153.06	253.51	35.72	-137.09	80.94	-10.14
Miscellaneous Cash Flow Adjustments	-	0	-	-	-	-
Net Cash Flow	1.94	-0.64	1.37	-3.58	4.2	0.43
Free Cash Flow	-146.23	-241.34	-15.45	136.87	-70.71	31.1
Free Cash Flow Margin	-12.76%	-19.94%	-1.82%	22.38%	-10.55%	6.37%
Free Cash Flow Per Share	-15.10	-24.95	-1.60	14.15	-7.31	3.21
Cash Interest Paid	40.67	29.44	28.36	13.21	13.62	16.43
Cash Income Tax Paid	16.23	16.23	11.03	9.41	8.33	6.44
Levered Free Cash Flow	-148.21	-251.99	-20.53	63.74	-81.96	28.73
Unlevered Free Cash Flow	-128.18	-237.35	-3.84	69.36	-75.15	38.23
Change in Working Capital	-167.73	-255.02	-24.19	114.54	-74.75	19.32

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