Cyprium Metals Cash Flow Statement

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

Millions AUD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-17.01	-26.42	-21.18	-19.57	-27.47	-26.67
Depreciation & Amortization	1.49	2.78	2.26	4.06	1.66	1.52
Loss (Gain) From Sale of Assets	3.07	3.07	-	-	-	-
Stock-Based Compensation	0.18	0.18	1.04	0.55	3.22	3.91
Other Operating Activities	-7.39	0.22	-1.96	-0.22	-1.44	1.24
Change in Accounts Receivable	-0.04	-0.04	-0.21	0.36	0.36	-0.34
Change in Inventory	0.38	0.38	-0.09	0.56	0.4	-
Change in Accounts Payable	-3.8	-3.8	0.05	-0.48	-1.73	3.36
Change in Other Net Operating Assets	-	-	-	-	-	-1.48
Operating Cash Flow	-23.11	-23.62	-20.08	-14.73	-25	-18.46
Capital Expenditures	-8.87	-8.51	-9.03	-4.69	-15.63	-38.78
Sale of Property, Plant & Equipment	9.9	5.62	1.19	-	0.12	-
Other Investing Activities	0.03	-	-0.22	-0.22	0.09	-6.83
Investing Cash Flow	1.06	-2.89	-8.06	-4.92	-15.42	-45.61
Long-Term Debt Issued	-	45.25	-	21.45	-	-
Total Debt Issued	41.85	45.25	4.31	21.45	-	-
Long-Term Debt Repaid	-	-22.4	-	-7.24	-0.17	-0.27
Total Debt Repaid	-37.34	-22.4	-0.43	-7.24	-0.17	-0.27
Net Debt Issued (Repaid)	4.51	22.85	3.88	14.21	-0.17	-0.27
Issuance of Common Stock	89.88	15.06	31.62	31.62	17.93	90
Other Financing Activities	-10.92	-5.88	-3.66	-5.29	-1.12	-5.56
Financing Cash Flow	83.46	32.03	31.84	40.55	16.64	84.16
Foreign Exchange Rate Adjustments	-0.61	0.82	0.03	-	-	-
Miscellaneous Cash Flow Adjustments	-	-	-	-	-	0
Net Cash Flow	60.81	6.33	3.72	20.9	-23.78	20.1
Free Cash Flow	-31.98	-32.13	-29.11	-19.42	-40.63	-57.24
Free Cash Flow Margin	-	-	-	-	-	-238500.00%
Free Cash Flow Per Share	-0.07	-0.18	-0.23	-0.20	-0.63	-1.28
Cash Interest Paid	7.83	6.45	3.6	3.01	1.49	0.02
Levered Free Cash Flow	-14.78	-21.25	-	-14.72	-35.7	-46.09
Unlevered Free Cash Flow	-11.33	-18.12	-	-13.69	-35.67	-46.08
Change in Working Capital	-3.45	-3.45	-0.24	0.45	-0.96	1.55

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