Trust Modaraba 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	11.46	18.39	20.85	-0.07	11.37	6.61
Depreciation & Amortization	5.47	5.26	3.17	2.55	1.06	0.58
Other Amortization	11.76	15.88	34.21	40.05	32.82	27.09
Loss (Gain) From Sale of Assets	-3.14	-4.06	3.23	-0.87	-2.88	-6.87
Asset Writedown & Restructuring Costs	-	-	-	-	-	-1.87
Loss (Gain) From Sale of Investments	-3	-7.16	-6.28	3.31	13.75	-7.81
Provision & Write-off of Bad Debts	0.06	0.12	2.89	1.69	5.04	-
Other Operating Activities	4.31	10.96	-2	-30.89	-56.42	-14.97
Change in Inventory	-	-	-	-	0.43	-
Change in Accounts Payable	-0.58	-3.89	13.3	-9.72	7.35	1.95
Change in Other Net Operating Assets	-12	4.53	8.03	26.24	13.92	4.24
Operating Cash Flow	14.06	0.47	-12.17	-0.25	7.92	-4.79
Operating Cash Flow Growth	142.82%	-	-	-	-	-
Capital Expenditures	-9.95	-5.92	-2.82	-2.04	-1.1	-3.61
Sale of Property, Plant & Equipment	2.45	2.4	4.93	0.62	10.12	3.2
Sale (Purchase) of Intangibles	-	-	-1.02	-0.2	-	-
Investment in Securities	4.39	20.27	15.6	5.96	-20.6	1.45
Other Investing Activities	0.58	0.8	0.66	2.18	1.71	1.21
Investing Cash Flow	-2.53	17.54	17.35	6.52	-9.87	2.25
Short-Term Debt Issued	-	-	-	-	5	-
Total Debt Issued	-	-	-	-	5	-
Short-Term Debt Repaid	-	-	-	-5	-	-
Long-Term Debt Repaid	-	-5.3	-2.2	-1.56	-0.7	-0.16
Total Debt Repaid	-3.98	-5.3	-2.2	-6.56	-0.7	-0.16
Net Debt Issued (Repaid)	-3.98	-5.3	-2.2	-6.56	4.3	-0.16
Common Dividends Paid	-0.13	-14.03	-0	-0	-0.05	-0
Financing Cash Flow	-4.11	-19.33	-2.2	-6.56	4.24	-0.16
Net Cash Flow	7.42	-1.32	2.98	-0.29	2.3	-2.7
Free Cash Flow	4.12	-5.45	-14.99	-2.29	6.82	-8.4
Free Cash Flow Growth	36.86%	-	-	-	-	-
Free Cash Flow Margin	6.37%	-7.84%	-20.57%	-5.98%	32.21%	-23.27%
Free Cash Flow Per Share	0.14	-0.18	-0.50	-0.08	0.23	-0.28
Cash Income Tax Paid	5.78	6.19	6.25	3.82	1.59	0.62
Levered Free Cash Flow	3.23	-6.16	61.59	64.33	49.95	15.32
Unlevered Free Cash Flow	3.23	-6.16	61.59	64.33	49.95	15.32
Change in Working Capital	-12.58	0.65	21.32	16.52	21.7	6.19

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