Chrysos Corporation Limited (ASX:C79)

Chrysos Corporation 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 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	-4.88	-8.22	-0.7	0.44	-3.94	-3.84
Depreciation & Amortization	17.19	15.26	11.44	6.42	2.83	2.34
Other Operating Activities	5.06	7.91	-0.2	-3.22	4.19	0.52
Change in Accounts Receivable	-9.49	-9.49	-8.69	-3.31	-3.97	-0.34
Change in Accounts Payable	1.4	1.4	4.31	3.15	0.79	-0.19
Change in Income Taxes	-2.37	-2.37	0.16	-0.12	-	0.65
Change in Other Net Operating Assets	4.35	4.35	-2.68	1.3	1.51	1.41
Operating Cash Flow	11.25	8.83	3.63	4.65	1.41	0.55
Operating Cash Flow Growth	22.17%	143.37%	-22.01%	230.70%	155.35%	-72.05%
Capital Expenditures	-54.81	-66.15	-57.77	-46	-25.52	-7.1
Sale (Purchase) of Intangibles	-2.4	-2.57	-2.1	-1.27	-1.56	-0.97
Other Investing Activities	-	-	-	-	0.1	0.06
Investing Cash Flow	-57.21	-68.72	-59.86	-47.26	-26.98	-8.01
Long-Term Debt Issued	-	18.59	-	8.45	4.9	-
Long-Term Debt Repaid	-	-1.91	-9.02	-5.23	-1.44	-0.27
Net Debt Issued (Repaid)	43.63	16.67	-9.02	3.23	3.46	-0.27
Issuance of Common Stock	2.93	2.61	76.95	0.32	113.19	-
Other Financing Activities	-4.39	-2	-3.63	-	-5.14	-
Financing Cash Flow	42.17	17.28	64.3	3.54	111.52	-0.27
Foreign Exchange Rate Adjustments	-1.58	3.07	-0.36	0.32	0.39	-
Net Cash Flow	-5.37	-39.55	7.71	-38.75	86.34	-7.73
Free Cash Flow	-43.56	-57.32	-54.14	-41.34	-24.11	-6.55
Free Cash Flow Margin	-54.21%	-86.70%	-119.35%	-154.16%	-171.08%	-149.25%
Free Cash Flow Per Share	-0.38	-0.50	-0.50	-0.39	-0.28	-0.09
Cash Interest Paid	1.78	2.59	1.35	-	-	-
Cash Income Tax Paid	3.35	3.3	-	2.57	-1.37	-
Levered Free Cash Flow	-45.55	-60.58	-53.57	-33.67	-31.94	-1.95
Unlevered Free Cash Flow	-43.24	-58.87	-52.37	-33.2	-30.49	-1.65
Change in Working Capital	-6.12	-6.12	-6.91	1.01	-1.67	1.53

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.