Tri-Star Power 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	2019 - 2015
Period Ending	Sep '24 Sep 30, 2024	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	2019 - 2015
Net Income	-	-	6.1	5.98	5.34	5.74	Upgrade
Depreciation & Amortization	-	-	0.35	0.39	0.44	0.49	Upgrade
Change in Accounts Receivable	-	-	-4.62	-13.24	-13.91	-12.85	Upgrade
Change in Inventory	-	-	0.21	1.64	0.71	0.68	Upgrade
Change in Accounts Payable	-	-	0.09	2.68	0.25	0.54	Upgrade
Change in Other Net Operating Assets	-	-	-1.57	0.25	-2.01	-2.91	Upgrade
Other Operating Activities	-	-	-1.19	2.31	-0.01	-0	Upgrade
Operating Cash Flow	-	-	-0.63	0.01	-9.21	-8.32	Upgrade
Other Financing Activities	-	-	-	-	-	20	Upgrade
Financing Cash Flow	-	-	-	-	-	20	Upgrade
Net Cash Flow	-	-	-0.63	0.01	-9.21	11.68	Upgrade
Free Cash Flow	-	-	-0.63	0.01	-9.21	-8.32	Upgrade
Free Cash Flow Margin	-	-	-10.40%	0.11%	-65.22%	-51.88%	Upgrade
Free Cash Flow Per Share	-	-	-0.04	0.00	-0.61	-0.55	Upgrade
Cash Income Tax Paid	-	-	0.89	2.05	0.01	0	Upgrade
Levered Free Cash Flow	-	-	-4.31	-0.86	-12.37	-12.16	Upgrade
Unlevered Free Cash Flow	-	-	-4.31	-0.86	-12.37	-12.16	Upgrade
Change in Net Working Capital	-0.36	-	7.08	6.36	14.98	14.54	Upgrade

Source: S&P Capital IQ. Utility template. Financial Sources.