Cedar Woods Properties Limited (ASX:CWP)

Cedar Woods Properties Cash Flow Statement

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

Operating Activities

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	72.69	48.14	40.49	31.64	37.39	32.83
Depreciation & Amortization	2.21	2.21	2.15	2.65	3.06	2.93
Other Amortization	-	-	-	0.26	0.52	0.62
Loss (Gain) From Sale of Assets	0.05	0.05	-19.78	0.62	0.26	0.1
Asset Writedown & Restructuring Costs	0.64	0.64	0.22	0.28	0.04	0.01
Loss (Gain) From Sale of Investments	1.64	1.64	0.88	0.61	-2.54	-0.1
Loss (Gain) on Equity Investments	0.65	0.65	0.03	-	-	0.02
Stock-Based Compensation	1.91	1.91	1.32	0.86	0.92	0.98
Other Operating Activities	62.11	-0.63	-	0.93	-0.52	0.51
Change in Accounts Receivable	-1.03	-1.03	2.12	6.98	-3.04	-4.21
Change in Inventory	-126.26	-126.26	24.17	8.67	-135.69	-14.28
Change in Accounts Payable	9.21	9.21	1.65	6.79	5.29	-4.41
Change in Unearned Revenue	-1.32	-1.32	1.11	0.12	2.04	1.5
Change in Income Taxes	-1.32	-1.32	7.78	-2.84	-1.59	7.7
Change in Other Net Operating Assets	101.5	101.5	-27.36	-37.07	27.56	21.95
Operating Cash Flow	121.88	34.59	31.21	23.7	-65.84	41.59
Operating Cash Flow Growth	80.76%	10.84%	31.68%	-	-	-

Investing Activities

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
Capital Expenditures	-0.74	-0.73	-1.72	-1.77	-0.99	-1.58
Sale of Property, Plant & Equipment	-	-	0.02	-	0.01	0.04
Sale (Purchase) of Real Estate	-	-	52.86	-0.55	-0.25	-0.4
Investment in Securities	-	-	-0	-	0.52	1.63
Other Investing Activities	-	-8.08	-1.55	-	-	-
Investing Cash Flow	-0.74	-8.8	49.6	-2.32	-0.7	-0.32

Financing Activities

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
Long-Term Debt Issued	-	8.25	8.25	5.97	82.44	-
Long-Term Debt Repaid	-	-25.14	-61.55	-0.9	-0.9	-28.34
Net Debt Issued (Repaid)	-96.24	-16.89	-53.3	5.07	81.55	-28.34
Common Dividends Paid	-19.59	-22.28	-12.36	-22.61	-17.44	-10.23
Other Financing Activities	-0.52	-	-	-	-	-
Financing Cash Flow	-105.01	-39.17	-65.67	-17.54	64.11	-38.57

Net Cash Flow

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 Cash Flow	16.13	-13.38	15.14	3.85	-2.43	2.7

Free Cash Flow

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
Free Cash Flow	121.14	33.87	29.49	21.93	-66.83	40
Free Cash Flow Growth	83.30%	14.85%	34.47%	-	-	-
Free Cash Flow Margin	22.23%	7.27%	7.63%	5.60%	-20.07%	13.35%
Free Cash Flow Per Share	1.44	0.40	0.35	0.26	-0.81	0.49
Levered Free Cash Flow	157.11	93.59	-16.53	23.16	67.94	10.71
Unlevered Free Cash Flow	165.9	102.1	-10.15	25.54	69.8	12.66

Additional Metrics

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
Cash Interest Paid	12.61	13.29	18.05	13.55	6.31	4.42
Cash Income Tax Paid	22.9	22.77	12.38	13.37	17.38	11.53
Change in Working Capital	-20.01	-20.01	5.9	-14.14	-104.98	3.68

Data Source: S&P Global Market Intelligence Last updated: Dec 31, 2025

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every six months for this company.

Update frequency:

Semi-annually

Last checked:

Aug 25, 2026

Data Sources Report a data error