AJ Lucas 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 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	35.04	-15.01	-0.7	-152.06	-11.32	3.34
Depreciation & Amortization	6.86	7.84	7.47	7.18	7.33	6.29
Other Amortization	2.35	2.35	2.36	1.87	2.02	2.04
Loss (Gain) From Sale of Assets	-0.73	-0.73	-0	-0.01	0.06	-0.07
Asset Writedown & Restructuring Costs	-	-	-	157.32	-	-
Other Operating Activities	-18.09	14.48	11.34	12.19	12.23	5.95
Change in Accounts Receivable	7.53	7.53	7.41	-13.37	-2.83	8.92
Change in Inventory	-0.09	-0.09	-0.38	0.08	1.24	-0.96
Change in Accounts Payable	-4	-4	4.62	-1.38	3.18	-4.56
Change in Other Net Operating Assets	0.7	0.7	-0.08	0.52	0.66	-1.32
Operating Cash Flow	29.57	13.07	32.03	1.39	12.56	19.62
Operating Cash Flow Growth	-1.23%	-59.19%	2207.49%	-88.95%	-35.97%	879.14%
Capital Expenditures	-8.63	-10.14	-14.25	-5.84	-3.28	-1.73
Sale of Property, Plant & Equipment	1.53	0.88	0.5	-	0.01	0.08
Investing Cash Flow	-7.1	-9.26	-13.75	-5.84	-3.27	-1.65
Long-Term Debt Issued	-	176.48	175.58	167.88	127.26	126.3
Long-Term Debt Repaid	-	-192.1	-190.9	-168.94	-140.1	-142.18
Net Debt Issued (Repaid)	-24.67	-15.62	-15.33	-1.07	-12.84	-15.88
Issuance of Common Stock	-	-	-	19.74	-	-
Other Financing Activities	-2.26	-1.32	-0.13	-3.32	-	-
Financing Cash Flow	-26.93	-16.94	-15.46	15.35	-12.84	-15.88
Foreign Exchange Rate Adjustments	0.01	0.14	-0.02	0.08	-0.05	0.09
Net Cash Flow	-4.45	-12.98	2.8	10.98	-3.59	2.17
Free Cash Flow	20.94	2.94	17.78	-4.46	9.28	17.89
Free Cash Flow Growth	44.65%	-83.49%	-	-	-48.11%	-
Free Cash Flow Margin	15.32%	2.02%	11.17%	-2.83%	7.53%	16.11%
Free Cash Flow Per Share	0.01	0.00	0.01	-0.00	0.01	0.01
Cash Interest Paid	18.16	6.58	8.23	9.26	7.68	6.17
Levered Free Cash Flow	17.92	1.77	10.62	-12.66	4.09	12.63
Unlevered Free Cash Flow	24.6	10.94	21.04	-2.31	11.95	20.22
Change in Working Capital	4.14	4.14	11.56	-25.11	2.24	2.07

Source: S&P Global Market Intelligence. Standard template. Financial Sources.