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 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
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	2020 - 2016
Net Income	-5.98	-10.32	-13.36	6.1	5.98	5.34	Upgrade
Depreciation & Amortization	0.37	0.29	0.32	0.35	0.39	0.44	Upgrade
Change in Accounts Receivable	-6.15	0.98	-4.85	-4.62	-13.24	-13.91	Upgrade
Change in Inventory	-	-	-	0.21	1.64	0.71	Upgrade
Change in Accounts Payable	10.28	10.28	22.77	0.09	2.68	0.25	Upgrade
Change in Other Net Operating Assets	3.44	-2	-4	-1.57	0.25	-2.01	Upgrade
Other Operating Activities	-	-0.06	-1.04	-1.19	2.31	-0.01	Upgrade
Operating Cash Flow	1.97	-0.84	-0.16	-0.63	0.01	-9.21	Upgrade
Net Cash Flow	-1.07	-0.84	-0.16	-0.63	0.01	-9.21	Upgrade
Cash Interest Paid	0	0	0	-	-	-	Upgrade
Cash Income Tax Paid	0.48	0.48	2.1	0.89	2.05	0.01	Upgrade
Levered Free Cash Flow	0.28	0.5	1.59	-4.31	-0.86	-12.37	Upgrade
Unlevered Free Cash Flow	0.28	0.5	1.59	-4.31	-0.86	-12.37	Upgrade
Change in Working Capital	7.57	9.25	13.92	-5.89	-8.67	-14.97	Upgrade

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