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 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2020
Period Ending	Mar '25 Mar 31, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021	Jun '20 Jun 30, 2020	2016 - 2020
Net Income	28.6	81.52	66.67	8.28	5	1.93	Upgrade
Depreciation & Amortization	21.14	22.21	22.23	21.88	17.92	16.45	Upgrade
Loss (Gain) From Sale of Assets	-	-0.52	-0.43	-2.24	-0.38	-0.53	Upgrade
Other Operating Activities	-24.2	25.36	21.9	-2.58	-8.4	-6.71	Upgrade
Change in Accounts Receivable	4	-0.22	-4.29	-13.69	-1.15	16.92	Upgrade
Change in Inventory	-207.46	-164.35	-86.64	-217.8	-116.41	-129.28	Upgrade
Change in Accounts Payable	146.97	-95.12	63.67	163.94	152.16	75.29	Upgrade
Change in Other Net Operating Assets	-54.89	132.11	-126.72	-0.27	-0.12	0.93	Upgrade
Operating Cash Flow	-85.82	0.99	-43.62	-42.49	48.62	-25.01	Upgrade
Capital Expenditures	-12.24	-16.63	-24.75	-14.1	-28.95	-24.57	Upgrade
Sale of Property, Plant & Equipment	-	0.69	0.5	2.67	0.44	0.54	Upgrade
Other Investing Activities	-	-	0.25	-1.56	-1.54	-	Upgrade
Investing Cash Flow	-12.24	-15.94	-24	-12.99	-30.05	-24.03	Upgrade
Short-Term Debt Issued	-	27.99	87.53	-	-	37.87	Upgrade
Long-Term Debt Issued	-	-	-	-	-	13.05	Upgrade
Total Debt Issued	85.09	27.99	87.53	-	-	50.92	Upgrade
Short-Term Debt Repaid	-	-	-	-5.76	-6.4	-	Upgrade
Long-Term Debt Repaid	-	-5.02	-20.37	-23.6	-8.04	-1.74	Upgrade
Total Debt Repaid	5.66	-5.02	-20.37	-29.35	-14.43	-1.74	Upgrade
Net Debt Issued (Repaid)	90.75	22.96	67.17	-29.35	-14.43	49.18	Upgrade
Issuance of Common Stock	-	-	-	82.5	-	-	Upgrade
Financing Cash Flow	90.75	22.96	67.17	53.15	-14.43	49.18	Upgrade
Net Cash Flow	-7.31	8.01	-0.45	-2.33	4.14	0.14	Upgrade
Free Cash Flow	-98.06	-15.65	-68.37	-56.59	19.68	-49.58	Upgrade
Free Cash Flow Margin	-5.77%	-0.47%	-2.93%	-5.59%	2.09%	-7.50%	Upgrade
Free Cash Flow Per Share	-13.07	-2.09	-9.12	-7.54	2.62	-6.61	Upgrade
Cash Interest Paid	82.34	84.21	50.38	26.29	26.64	27.02	Upgrade
Cash Income Tax Paid	43.66	34.01	27.65	16.06	16.09	15.43	Upgrade
Levered Free Cash Flow	-175.9	-18.1	-59.12	-48.76	25.77	-41.98	Upgrade
Unlevered Free Cash Flow	-133.07	31.42	-29.36	-32.68	40.69	-24.84	Upgrade
Change in Working Capital	-111.37	-127.59	-153.99	-67.82	34.49	-36.15	Upgrade

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