Energy One 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	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	7.44	5.89	1.44	2.95	3.58	3.71
Depreciation & Amortization	2.31	2.31	2.14	2.1	1.16	0.82
Other Amortization	4.57	4.24	3.51	3.05	2.5	2.04
Loss (Gain) From Sale of Assets	-	-	-	-	-	0.02
Other Operating Activities	1.24	-0.04	1.25	-0.21	0.04	0.35
Change in Accounts Receivable	0.6	0.6	-0.03	-2.45	0.87	-0.39
Change in Accounts Payable	-1.53	-1.53	-1.89	0.69	0.08	0.86
Change in Unearned Revenue	1.24	1.24	0.37	0.97	-0.03	0.45
Change in Income Taxes	0.96	0.96	0.5	-0.3	-1.57	0.5
Change in Other Net Operating Assets	0.87	0.87	0.03	0.02	-0.2	0.02
Operating Cash Flow	17.68	14.53	6.97	6.67	6.62	8.11
Operating Cash Flow Growth	76.24%	108.36%	4.50%	0.88%	-18.43%	61.99%
Capital Expenditures	-0.77	-0.45	-0.25	-0.32	-0.17	-0.06
Sale of Property, Plant & Equipment	0.02	-	-	-	-	-
Cash Acquisitions	-	-	-	-5.1	-31.16	-1.63
Sale (Purchase) of Intangibles	-6.3	-5.56	-4.81	-5.12	-4.46	-3.53
Other Investing Activities	-	-	-	-	0.15	-
Investing Cash Flow	-7.05	-6.01	-5.06	-10.53	-35.64	-5.22
Long-Term Debt Issued	-	-	-	-	27.39	-
Long-Term Debt Repaid	-	-6.52	-5.56	-7.06	-1.39	-1.23
Net Debt Issued (Repaid)	-6.19	-6.52	-5.56	-7.06	26	-1.23
Issuance of Common Stock	-	-	5	9.86	0.98	0.7
Common Dividends Paid	-2.36	-	-	-1.34	-0.02	-0.48
Other Financing Activities	-	-	-0.34	-	-	-
Financing Cash Flow	-8.55	-6.52	-0.89	1.46	26.95	-1.01
Net Cash Flow	2.08	2	1.02	-2.4	-2.07	1.89
Free Cash Flow	16.91	14.08	6.72	6.36	6.45	8.06
Free Cash Flow Growth	74.02%	109.58%	5.68%	-1.35%	-19.98%	65.59%
Free Cash Flow Margin	25.24%	23.04%	12.88%	14.22%	20.05%	29.14%
Free Cash Flow Per Share	0.53	0.44	0.23	0.21	0.24	0.31
Cash Interest Paid	1.36	1.62	2.15	1.69	0.24	0.13
Cash Income Tax Paid	2.66	1.44	0.73	1.75	2.37	0.85
Levered Free Cash Flow	9.38	8.21	3.25	-2.48	7.08	4.36
Unlevered Free Cash Flow	10.15	9.15	4.49	-1.49	7.3	4.44
Change in Working Capital	2.13	2.13	-1.37	-1.21	-0.66	1.18

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