Brazilian Rare Earths Limited (ASX:BRE)

Brazilian Rare Earths Cash Flow Statement

Financials in millions AUD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-42.06	-56.02	-69.08	-7.9	-1.13
Depreciation & Amortization	0.01	0.02	0.32	0.1	0.01
Stock-Based Compensation	5.19	7.57	0.97	1.76	0.29
Other Operating Activities	2.63	19.19	36.98	-0.35	0
Change in Accounts Receivable	-0.8	-1.9	-0.01	-0.18	-0.18
Change in Accounts Payable	3.31	0.49	1.52	0.99	0.03
Change in Other Net Operating Assets	-	-10.74	10.74	-	-
Operating Cash Flow	-31.73	-41.39	-18.54	-5.58	-0.97
Capital Expenditures	-2.55	-0.43	-1.67	-0.44	-0.09
Investment in Securities	29.74	-55.2	-	-	-
Other Investing Activities	-	-	-	0.14	-0.19
Investing Cash Flow	27.19	-55.63	-1.67	-0.3	-0.28
Short-Term Debt Issued	-	-	1	20	-
Total Debt Issued	-	-	1	20	-
Long-Term Debt Repaid	-1.28	-0.46	-	-	-
Net Debt Issued (Repaid)	-1.28	-0.46	1	20	-
Issuance of Common Stock	120	80	50	4.15	1.53
Other Financing Activities	-3.7	-4.69	-0.36	-	-
Financing Cash Flow	115.02	74.85	50.64	24.15	1.53
Foreign Exchange Rate Adjustments	-0.06	-0.18	-0.02	-0.03	-0
Net Cash Flow	110.42	-22.36	30.41	18.23	0.27
Free Cash Flow	-34.28	-41.82	-20.21	-6.02	-1.07
Free Cash Flow Margin	-204329.56%	-	-	-	-
Free Cash Flow Per Share	-0.14	-0.18	-0.11	-0.05	-0.04
Cash Interest Paid	0.31	0.16	2.23	0.03	-
Levered Free Cash Flow	-23.82	-39.83	-13.39	-3.72	-
Unlevered Free Cash Flow	-23.63	-39.72	-12.11	-3.62	-
Change in Working Capital	2.51	-12.15	12.26	0.81	-0.15

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