D3 Energy 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
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023
Net Income	-5.26	-4.08	-3.52	-1.42
Depreciation & Amortization	0.08	0.02	0.02	-
Stock-Based Compensation	0.46	0.46	0.74	-
Other Operating Activities	1	-	-	-0.02
Change in Accounts Receivable	0.17	0.17	0.32	-0.63
Change in Accounts Payable	0.12	0.12	-0	0.03
Operating Cash Flow	-3.43	-3.31	-2.44	-2.05
Capital Expenditures	-0.07	-0.02	-0.06	-0
Cash Acquisitions	-	-	-	0.11
Other Investing Activities	-0	-	-0.02	0
Investing Cash Flow	-0.07	-0.02	-0.08	0.11
Issuance of Common Stock	-	-	10	0.51
Other Financing Activities	-	-	-0.83	-0.22
Financing Cash Flow	-	-	9.17	0.29
Foreign Exchange Rate Adjustments	0.02	0.01	0.05	-
Miscellaneous Cash Flow Adjustments	-	-	-	-0
Net Cash Flow	-3.48	-3.32	6.7	-1.65
Free Cash Flow	-3.49	-3.33	-2.49	-2.05
Free Cash Flow Per Share	-0.03	-0.03	-0.04	-0.04
Levered Free Cash Flow	-1.85	-1.72	-2.23	-
Unlevered Free Cash Flow	-1.84	-1.72	-2.23	-
Change in Working Capital	0.29	0.29	0.32	-0.6

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