Leiner Pak Gelatine 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	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	13.82	15.82	81.52	66.67	8.28	5	Upgrade
Depreciation & Amortization	20.59	21.07	22.21	22.23	21.88	17.92	Upgrade
Loss (Gain) From Sale of Assets	-	-	-0.52	-0.43	-2.24	-0.38	Upgrade
Provision & Write-off of Bad Debts	-6.69	-6.69	-	-	-	-	Upgrade
Other Operating Activities	-33.59	-32.02	25.36	21.9	-2.58	-8.4	Upgrade
Change in Accounts Receivable	-13.6	-105.47	-0.22	-4.29	-13.69	-1.15	Upgrade
Change in Inventory	-6.66	77.31	-164.35	-86.64	-217.8	-116.41	Upgrade
Change in Accounts Payable	168.31	77.74	-95.12	63.67	163.94	152.16	Upgrade
Change in Other Net Operating Assets	-89.45	-45.82	132.11	-126.72	-0.27	-0.12	Upgrade
Operating Cash Flow	52.73	1.94	0.99	-43.62	-42.49	48.62	Upgrade
Operating Cash Flow Growth	-	97.36%	-	-	-	-	Upgrade
Capital Expenditures	-28.1	-30.17	-16.63	-24.75	-14.1	-28.95	Upgrade
Sale of Property, Plant & Equipment	-	-	0.69	0.5	2.67	0.44	Upgrade
Other Investing Activities	-1.54	-	-	0.25	-1.56	-1.54	Upgrade
Investing Cash Flow	-29.65	-30.17	-15.94	-24	-12.99	-30.05	Upgrade
Short-Term Debt Issued	-	35.58	27.99	87.53	-	-	Upgrade
Total Debt Issued	11.98	35.58	27.99	87.53	-	-	Upgrade
Short-Term Debt Repaid	-	-	-	-	-5.76	-6.4	Upgrade
Long-Term Debt Repaid	-	-6.75	-5.02	-20.37	-23.6	-8.04	Upgrade
Total Debt Repaid	-21.84	-6.75	-5.02	-20.37	-29.35	-14.43	Upgrade
Net Debt Issued (Repaid)	-9.86	28.83	22.96	67.17	-29.35	-14.43	Upgrade
Issuance of Common Stock	-	-	-	-	82.5	-	Upgrade
Financing Cash Flow	-9.86	28.83	22.96	67.17	53.15	-14.43	Upgrade
Net Cash Flow	13.22	0.61	8.01	-0.45	-2.33	4.14	Upgrade
Free Cash Flow	24.63	-28.22	-15.65	-68.37	-56.59	19.68	Upgrade
Free Cash Flow Margin	1.56%	-1.73%	-0.47%	-2.93%	-5.59%	2.09%	Upgrade
Free Cash Flow Per Share	3.28	-3.76	-2.09	-9.12	-7.54	2.62	Upgrade
Cash Interest Paid	67.79	74.43	84.21	50.38	26.29	26.64	Upgrade
Cash Income Tax Paid	47.01	48.77	34.01	27.65	16.06	16.09	Upgrade
Levered Free Cash Flow	39.49	-13.86	-18.1	-59.12	-48.76	25.77	Upgrade
Unlevered Free Cash Flow	74.25	28.47	31.42	-29.36	-32.68	40.69	Upgrade
Change in Working Capital	58.6	3.76	-127.59	-153.99	-67.82	34.49	Upgrade

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