Beacon Lighting Group Limited (ASX:BLX)

Beacon Lighting Group Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 28, 2025	Jun 29, 2025	Jun 30, 2024	Jun 25, 2023	Jun 26, 2022	Jun 27, 2021
Net Income	28.31	29.37	30.1	33.64	40.73	37.63
Depreciation & Amortization	39.9	36.08	34.72	30.84	28.9	26.42
Loss (Gain) From Sale of Assets	0.02	0.02	-0	-0.04	-0.02	0.69
Asset Writedown & Restructuring Costs	-	-	-	-	-	0.48
Stock-Based Compensation	0.29	0.29	0.07	0.31	0.29	0.24
Other Operating Activities	-7.57	-0.05	0.04	-0.29	0.21	0.25
Change in Accounts Receivable	0.01	0.01	0.02	-1.99	-0.8	0.83
Change in Inventory	-5.74	-5.74	1.26	-3.84	-25.16	-4.86
Change in Accounts Payable	4.51	4.51	8.83	-10.35	5.35	-0.79
Change in Income Taxes	0.15	0.15	-0.35	0.42	-0.88	-1.8
Change in Other Net Operating Assets	-0.28	-0.28	0.61	0.4	2.18	2.25
Operating Cash Flow	59.21	63.97	75.05	49.03	51.65	61.22
Operating Cash Flow Growth	-17.23%	-14.76%	53.09%	-5.09%	-15.63%	10.61%
Capital Expenditures	-10.94	-10.51	-9	-11.64	-9.6	-7.91
Sale of Property, Plant & Equipment	0.17	0.06	0.01	0.22	0.03	-
Cash Acquisitions	-1.2	-	-0.2	-0.05	-	-1.15
Investment in Securities	-3.51	-0.3	-9.6	0.3	-4.55	-15.49
Other Investing Activities	-0.35	-0.6	-1.13	-2.62	-	-
Investing Cash Flow	-15.84	-11.35	-19.93	-13.78	-14.13	-24.55
Long-Term Debt Issued	-	59.67	64.92	92.76	78.76	70.06
Long-Term Debt Repaid	-	-90.5	-91	-116.7	-102.25	-105.11
Net Debt Issued (Repaid)	-23.55	-30.83	-26.08	-23.94	-23.49	-35.06
Common Dividends Paid	-13.33	-12.76	-13.55	-18.61	-19.88	-12.64
Financing Cash Flow	-36.88	-43.58	-39.63	-42.56	-43.36	-47.7
Net Cash Flow	6.49	9.04	15.5	-7.31	-5.83	-11.03
Free Cash Flow	48.27	53.46	66.05	37.38	42.05	53.31
Free Cash Flow Growth	-21.88%	-19.06%	76.69%	-11.10%	-21.12%	8.75%
Free Cash Flow Margin	14.41%	16.23%	20.41%	11.94%	13.78%	18.41%
Free Cash Flow Per Share	0.21	0.23	0.29	0.17	0.19	0.24
Cash Interest Paid	0.11	-	-	6.65	5.76	5.74
Cash Income Tax Paid	11.87	12.72	13.79	14.15	17.35	17.62
Levered Free Cash Flow	52.15	52.22	60.97	31.62	35.73	48.69
Unlevered Free Cash Flow	57.74	57.74	66.26	35.78	39.34	52.28
Change in Working Capital	-1.74	-1.74	10.12	-15.45	-18.44	-4.48

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