Australian Pacific Coal Cash Flow Statement

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

Millions AUD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 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
Net Income	-57.95	-12.63	-12.52	-11.5	-23.7	-12.9
Depreciation & Amortization	3.85	1.19	1.03	1.01	4.77	1.17
Asset Writedown & Restructuring Costs	-	-	-	-	5.5	-
Loss (Gain) From Sale of Investments	-	-	-	-	-	0.34
Stock-Based Compensation	-	-	-	0.41	-	-
Other Operating Activities	12.66	-6.01	6.2	7.15	8.3	4.57
Change in Accounts Receivable	-17.59	-17.59	0.08	-0.35	0.02	0.11
Change in Accounts Payable	8.83	8.83	-0.39	0.42	-0.14	1.53
Change in Other Net Operating Assets	-1.8	-1.8	-0.27	-0.01	-0.03	0.68
Operating Cash Flow	-52	-28.01	-5.88	-2.86	-5.27	-4.5
Capital Expenditures	-65.78	-33.7	-0.28	-0.32	-0.27	-0.44
Sale of Property, Plant & Equipment	0.03	-	-	0.02	0.08	-
Sale (Purchase) of Real Estate	-	-	-	-	3.3	-
Investment in Securities	-	-	-	-	-	2.38
Other Investing Activities	-3.22	-1.78	0	-	-	-
Investing Cash Flow	-56.7	-38.46	-14.13	-0.3	3.11	1.94
Long-Term Debt Issued	-	64.65	-	3.11	5.28	3.33
Long-Term Debt Repaid	-	-1.97	-70.5	-0.12	-3.3	-0.74
Net Debt Issued (Repaid)	102.01	62.68	-70.5	2.99	1.98	2.59
Issuance of Common Stock	21.47	17.9	93.85	-	-	-
Financing Cash Flow	123.48	80.58	23.35	2.99	1.98	2.59
Net Cash Flow	14.8	14.1	3.34	-0.17	-0.18	0.03
Free Cash Flow	-117.78	-61.71	-6.16	-3.18	-5.54	-4.94
Free Cash Flow Margin	-	-20480.06%	-	-5755.36%	-1576.99%	-1272.60%
Free Cash Flow Per Share	-0.21	-0.13	-0.03	-0.06	-0.11	-0.10
Cash Interest Paid	0.07	-	-	-	-	-
Levered Free Cash Flow	-100.72	-20.76	-29.11	29.58	-38.71	-5.02
Unlevered Free Cash Flow	-87.54	-18.29	-25.65	34.06	-33.53	-0.46
Change in Working Capital	-10.56	-10.56	-0.59	0.05	-0.15	2.32