Olympic Accessories Limited (DSE:OAL)
Bangladesh
· Delayed Price · Currency is BDT 5.80
-0.20 (-3.33%)
At close: Dec 4, 2025
Olympic Accessories Cash Flow Statement
Financials in millions BDT. Fiscal year is July - June.
Millions BDT. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
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 | 2020 - 2016 |
| Net Income | -125.48 | -126.58 | -136.92 | -394.49 | -31.72 | -56.17 | Upgrade
|
| Depreciation & Amortization | 72.33 | 73.71 | 79.51 | 75.65 | 79.71 | 81.88 | Upgrade
|
| Other Operating Activities | 6.67 | 7 | 5.75 | 9.65 | -5.12 | 11.45 | Upgrade
|
| Change in Accounts Receivable | 12.57 | 9.36 | 1.46 | 43.12 | -38.13 | -25.85 | Upgrade
|
| Change in Inventory | 13.68 | 18.51 | 18.15 | 223.59 | 13.19 | 38.66 | Upgrade
|
| Change in Accounts Payable | 0.49 | -0.11 | 1.09 | 0.17 | 0.34 | 0.82 | Upgrade
|
| Change in Other Net Operating Assets | -4.75 | 2.48 | 5.45 | 117.19 | -3.94 | -25.16 | Upgrade
|
| Operating Cash Flow | -24.49 | -15.63 | -25.5 | 74.88 | 14.33 | 25.62 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | 422.59% | -44.07% | -87.75% | Upgrade
|
| Capital Expenditures | - | - | - | -273.33 | -2.95 | - | Upgrade
|
| Investment in Securities | 0.02 | 0.02 | -0.34 | -0.41 | 0.08 | -5.45 | Upgrade
|
| Investing Cash Flow | 0.02 | 0.02 | -0.34 | -273.73 | -2.86 | -5.45 | Upgrade
|
| Short-Term Debt Issued | - | 13.54 | 23.29 | 202.26 | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 1.33 | - | Upgrade
|
| Total Debt Issued | 20.91 | 13.54 | 23.29 | 202.26 | 1.33 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -0.63 | -23.02 | Upgrade
|
| Long-Term Debt Repaid | - | -0.78 | -1.22 | -1.68 | -0.78 | -0.78 | Upgrade
|
| Total Debt Repaid | -0.65 | -0.78 | -1.22 | -1.68 | -1.41 | -23.8 | Upgrade
|
| Net Debt Issued (Repaid) | 20.26 | 12.76 | 22.07 | 200.58 | -0.08 | -23.8 | Upgrade
|
| Common Dividends Paid | - | -0.01 | -0 | -0.03 | -13.52 | -2.39 | Upgrade
|
| Other Financing Activities | - | -0 | - | - | - | -0 | Upgrade
|
| Financing Cash Flow | 20.26 | 12.75 | 22.07 | 200.55 | -13.6 | -26.19 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0 | 0 | 0 | 0 | 0 | 0.03 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | 0 | -0 | 0 | - | - | Upgrade
|
| Net Cash Flow | -4.21 | -2.86 | -3.77 | 1.7 | -2.14 | -6 | Upgrade
|
| Free Cash Flow | -24.49 | -15.63 | -25.5 | -198.44 | 11.38 | 25.62 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -55.57% | - | Upgrade
|
| Free Cash Flow Margin | -147.31% | -69.55% | -128.25% | -270.82% | 2.49% | 5.94% | Upgrade
|
| Free Cash Flow Per Share | -0.14 | -0.09 | -0.15 | -1.17 | 0.07 | 0.15 | Upgrade
|
| Cash Interest Paid | 33.06 | 32.72 | 40.97 | 27.54 | 19.01 | 20.23 | Upgrade
|
| Cash Income Tax Paid | 1.33 | 1.28 | -0.32 | 4.45 | 3.56 | 2.01 | Upgrade
|
| Levered Free Cash Flow | 22.54 | 27.4 | 21.96 | -57.83 | 25.82 | 41.79 | Upgrade
|
| Unlevered Free Cash Flow | 43.2 | 47.88 | 47.65 | -41.12 | 37.36 | 52.72 | Upgrade
|
| Change in Working Capital | 21.99 | 30.24 | 26.16 | 384.07 | -28.54 | -11.54 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.