Epiminder 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	-38.14	-31.78	-16.59	-16.08
Depreciation & Amortization	0.03	0.07	0.09	0.08
Stock-Based Compensation	-	-	1.22	2.8
Other Operating Activities	-8.63	14.73	1.41	0.94
Change in Accounts Receivable	-	-	0.1	-0.22
Change in Accounts Payable	-	-	-3.22	0.8
Change in Other Net Operating Assets	-	-	3.23	-2.57
Operating Cash Flow	-46.74	-16.98	-13.77	-14.25
Capital Expenditures	-0.03	-0.04	-0.05	-0.03
Investing Cash Flow	-0.03	-0.04	-0.05	-0.03
Long-Term Debt Issued	-	14.58	8.44	7.56
Net Debt Issued (Repaid)	11.82	14.58	8.44	7.56
Issuance of Common Stock	125	-	5.54	2.82
Financing Cash Flow	126.24	14.58	13.98	10.38
Foreign Exchange Rate Adjustments	0.04	-0.02	-0.02	-0.02
Net Cash Flow	79.51	-2.46	0.14	-3.92
Free Cash Flow	-46.77	-17.02	-13.82	-14.27
Free Cash Flow Margin	-7215.91%	-3822.10%	-263.13%	-275.18%
Free Cash Flow Per Share	-0.55	-0.30	-	-
Levered Free Cash Flow	-	-8.62	-9.34	-
Unlevered Free Cash Flow	-	-7.4	-8.46	-
Change in Working Capital	-	-	0.11	-1.99

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