Adore Beauty Group Cash Flow Statement

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

Millions AUD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 28, 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	0.32	0.76	2.18	-0.56	2.38	0.85
Depreciation & Amortization	4.18	2.25	0.77	0.7	0.74	0.72
Other Amortization	1.84	1.81	1.75	1.45	1.12	0.78
Loss (Gain) From Sale of Assets	-	-	-	-	-	0.04
Stock-Based Compensation	-0.12	-0.12	0.6	-0.54	0.68	1.26
Other Operating Activities	-0.3	0.49	-0.01	0.05	0.07	0.13
Change in Accounts Receivable	-0.14	-0.14	0.38	-1.46	-0.39	1.43
Change in Inventory	2.88	2.88	-0.54	-3.59	-2.55	-0.23
Change in Accounts Payable	0.48	0.48	0.05	4.92	0.03	2.29
Change in Unearned Revenue	0.17	0.17	0.01	-	-	-
Change in Income Taxes	-0.24	-0.24	2.05	0.46	-1.3	-2.69
Change in Other Net Operating Assets	-0.48	-0.48	0.68	-1.25	0.99	0.07
Operating Cash Flow	8.67	7.94	8.32	0.82	3.21	4.24
Operating Cash Flow Growth	160.97%	-4.55%	914.63%	-74.45%	-24.35%	-11.31%
Capital Expenditures	-11.09	-5.34	-0.12	-0.17	-0.11	-0.21
Sale of Property, Plant & Equipment	-	-	-	-	-	0.01
Cash Acquisitions	-0.01	-19.21	-	-	-	-
Sale (Purchase) of Intangibles	-2.53	-2.35	-3.31	-2.07	-1.78	-1.79
Investing Cash Flow	-13.63	-26.89	-3.42	-2.24	-1.89	-1.99
Long-Term Debt Repaid	-	-0.91	-0.45	-0.54	-0.49	-3.7
Net Debt Issued (Repaid)	1.84	-0.91	-0.45	-0.54	-0.49	-3.7
Issuance of Common Stock	-	-	0.65	-	-	40.29
Repurchase of Common Stock	-	-	-	-	-	-17
Other Financing Activities	-0.32	-0.32	-0.01	-0.05	-0.07	-9.41
Financing Cash Flow	1.52	-1.24	0.2	-0.59	-0.56	10.19
Net Cash Flow	-3.44	-20.18	5.09	-2.01	0.76	12.44
Free Cash Flow	-2.42	2.61	8.2	0.65	3.1	4.04
Free Cash Flow Growth	-	-68.25%	1164.10%	-79.09%	-23.11%	-6.98%
Free Cash Flow Margin	-1.16%	1.31%	4.19%	0.36%	1.55%	2.25%
Free Cash Flow Per Share	-0.03	0.03	0.09	0.01	0.03	0.04
Cash Interest Paid	0.33	0.32	0.1	0.19	0.07	0.13
Cash Income Tax Paid	0.54	0.63	-1.8	-2	0.78	2.18
Levered Free Cash Flow	-1.17	5.02	3.81	-2.66	-0.15	4.86
Unlevered Free Cash Flow	-0.68	5.22	3.87	-2.54	-0.03	4.94
Change in Working Capital	2.74	2.74	3.03	-0.27	-1.77	0.47

Updated Dec 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.