Freelancer Limited (ASX:FLN)

Freelancer Cash Flow Statement

Financials in millions AUD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	2.17	-0.81	0.19	-5.41	-2.26
Depreciation & Amortization	4.52	4.66	4.73	4.47	4.89
Stock-Based Compensation	0.09	0.09	0.12	0.16	0.16
Other Operating Activities	-1.57	1.95	0.34	0.54	1.31
Change in Accounts Receivable	0.41	2.23	0.82	2.02	-1.01
Change in Accounts Payable	1.02	-1.54	-3.52	-3.59	0.19
Change in Income Taxes	0.35	-0.01	-0.02	-0.03	-0.04
Change in Other Net Operating Assets	0.94	-0.09	-0.61	-0.39	0.45
Operating Cash Flow	7.73	5.85	1.87	-4.18	2.64
Operating Cash Flow Growth	32.30%	212.45%	-	-	-66.60%
Capital Expenditures	-0.29	-0.09	-0.05	-0.15	-0.43
Sale (Purchase) of Intangibles	-0.01	-	-	-0	-7.66
Investing Cash Flow	-0.3	-0.09	-0.05	-0.15	-8.09
Long-Term Debt Repaid	-5.39	-4.96	-4.2	-3.85	-3.48
Net Debt Issued (Repaid)	-5.39	-4.96	-4.2	-3.85	-3.48
Issuance of Common Stock	-	-	-	-	0.33
Other Financing Activities	-1.53	-	-	-	3.65
Financing Cash Flow	-6.91	-4.96	-4.2	-3.85	0.51
Foreign Exchange Rate Adjustments	-0.76	1.21	0.18	1.22	0.92
Net Cash Flow	-0.24	2.01	-2.21	-6.96	-4.03
Free Cash Flow	7.45	5.75	1.82	-4.33	2.21
Free Cash Flow Growth	29.46%	216.50%	-	-	-71.22%
Free Cash Flow Margin	14.00%	11.28%	3.41%	-7.77%	3.86%
Free Cash Flow Per Share	0.02	0.01	0.00	-0.01	0.01
Cash Interest Paid	0.83	1.31	1.72	1.65	2.03
Cash Income Tax Paid	0.97	0.16	0.19	0.3	0.21
Levered Free Cash Flow	6.07	5.81	1.07	-1.02	-4.06
Unlevered Free Cash Flow	6.59	6.63	2.14	0.01	-2.79
Change in Working Capital	2.54	-0.05	-3.51	-3.93	-1.46

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