SG Allied Businesses Limited (PSX:SGABL)

SG Allied Businesses Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020
Net Income	-15.28	-16.14	-8.36	-10.79	-11.92	-2.17
Depreciation & Amortization	14.02	10.85	10.81	8.91	9.36	9.81
Other Operating Activities	-0.85	-1.52	-2.93	-14.67	0.76	1.7
Change in Inventory	8.76	2.36	-2.69	1.47	-2.7	-
Change in Accounts Payable	-0.16	3.62	-15.01	5.54	16.9	8.53
Change in Other Net Operating Assets	-22.61	-14.98	-14.28	1.45	2.82	-
Operating Cash Flow	-16.13	-15.82	-32.47	-8.09	15.23	17.87
Operating Cash Flow Growth	-	-	-	-	-14.79%	759.70%
Capital Expenditures	-1.32	-1.34	-3.47	-82.05	-23.91	-15.27
Sale of Property, Plant & Equipment	2.17	-	-	-	-	-
Investing Cash Flow	0.85	-1.34	-3.47	-82.05	-23.91	-15.27
Long-Term Debt Issued	-	25.04	41.92	91.7	30.55	-
Long-Term Debt Repaid	-	-16.36	-10.59	-3.85	-22.42	-
Net Debt Issued (Repaid)	11.72	8.68	31.33	87.85	8.13	-
Financing Cash Flow	11.72	8.68	31.33	87.85	8.13	-
Miscellaneous Cash Flow Adjustments	-2.77	-	-	-	-0	-
Net Cash Flow	-6.32	-8.47	-4.6	-2.29	-0.56	2.6
Free Cash Flow	-17.45	-17.15	-35.93	-90.14	-8.68	2.6
Free Cash Flow Growth	-	-	-	-	-	48.81%
Free Cash Flow Margin	-21.71%	-29.99%	-162.31%	-632.67%	-51.36%	49.60%
Free Cash Flow Per Share	-1.16	-1.14	-2.40	-6.01	-0.58	0.17
Cash Income Tax Paid	5.07	4.29	5.41	12.63	11.82	3.25
Levered Free Cash Flow	-75.69	-62.89	-80.95	-113.86	-29.61	-14.72
Unlevered Free Cash Flow	-75.6	-62.88	-80.95	-113.86	-29.61	-14.72
Change in Net Working Capital	18.15	9.98	34.84	0.93	-16.65	-12.7

Updated Mar 3, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.