Emerald Resources NL Cash Flow Statement

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

Millions AUD. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	87.61	84.27	59.36	45.37	-16.7
Depreciation & Amortization	39.29	36.96	42.45	32.29	0.07
Loss (Gain) From Sale of Assets	0.61	0.18	-0.02	0	-
Loss (Gain) From Sale of Investments	-	-	-	0.01	0.04
Stock-Based Compensation	5.61	2.78	2.33	2.17	1.18
Other Operating Activities	19.68	35.04	31.33	27.54	7.51
Change in Accounts Receivable	1.22	5.67	-1.92	-8.68	1.34
Change in Inventory	0.98	-23.16	-31.36	-39.95	-
Change in Accounts Payable	-8.1	9.33	-3.16	16.03	0.1
Change in Other Net Operating Assets	5.45	4.49	1.64	14.18	0.07
Operating Cash Flow	154.67	156.38	95.47	88.96	-6.39
Operating Cash Flow Growth	-1.09%	63.79%	7.32%	-	-
Capital Expenditures	-17.71	-5.89	-8.61	-47.44	-92.53
Cash Acquisitions	-	-	-	3.02	-
Investment in Securities	-8.4	-4.2	-6.45	-2.3	0.04
Other Investing Activities	-	-	-	18.24	-3.13
Investing Cash Flow	-26.12	-10.09	-15.06	-28.47	-95.62
Long-Term Debt Issued	-	-	-	3.47	-
Long-Term Debt Repaid	-41.42	-42.7	-29.32	-21.92	-
Net Debt Issued (Repaid)	-41.42	-42.7	-29.32	-18.45	-
Issuance of Common Stock	0.69	3.95	4.65	0.47	0.29
Other Financing Activities	-36.77	-36.07	-31.26	-24.8	-0.01
Financing Cash Flow	-77.5	-74.83	-55.94	-42.78	0.28
Foreign Exchange Rate Adjustments	6.23	1.68	3.44	2.58	-11.69
Net Cash Flow	57.29	73.14	27.92	20.29	-113.41
Free Cash Flow	136.96	150.49	86.87	41.52	-98.92
Free Cash Flow Growth	-9.00%	73.25%	109.20%	-	-
Free Cash Flow Margin	31.26%	40.35%	29.00%	20.10%	-412166.67%
Free Cash Flow Per Share	0.21	0.24	0.14	0.08	-0.19
Cash Interest Paid	31.55	31.02	26.64	22.86	3.13
Cash Income Tax Paid	57.64	34.41	21.15	3.04	-
Levered Free Cash Flow	139.22	148.1	93.38	15.92	-90.56
Unlevered Free Cash Flow	141.57	153.44	100.33	21.75	-90.56
Change in Working Capital	1.87	-2.85	-39.98	-18.42	1.51

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