Multistack International Limited (ASX:MSI)

Multistack International 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	2.26	-1.68	-0.89	-1.83	-1.13
Depreciation & Amortization	0.1	0.1	0.09	0.09	0.08
Asset Writedown & Restructuring Costs	0.11	-	-	0.64	-
Loss (Gain) From Sale of Investments	-	-	-	0.05	-0.02
Provision & Write-off of Bad Debts	-	-	-	-0	-0
Other Operating Activities	-0.06	0.68	0.17	0.31	0.42
Change in Accounts Receivable	0	0.04	-0.05	0.1	0.19
Change in Inventory	-0.02	0.01	0.81	-0.74	0.07
Change in Accounts Payable	-1.08	0.35	-0.86	0.97	-0.18
Change in Other Net Operating Assets	0.02	0.01	0.01	0.01	0.01
Operating Cash Flow	1.33	-0.5	-0.73	-0.41	-0.56
Investment in Securities	-	-	-	0.62	-
Other Investing Activities	0	0.01	0	0.02	0.03
Investing Cash Flow	0	0.01	0	0.64	0.03
Short-Term Debt Issued	-	0.92	-	-	-
Long-Term Debt Issued	-	-	-	-	0.41
Total Debt Issued	-	0.92	-	-	0.41
Short-Term Debt Repaid	-1.09	-	-	-	-
Long-Term Debt Repaid	-0.11	-0.1	-0.09	-0.09	-0.09
Total Debt Repaid	-1.2	-0.1	-0.09	-0.09	-0.09
Net Debt Issued (Repaid)	-1.2	0.82	-0.09	-0.09	0.32
Issuance of Common Stock	-	-	-	-	1.2
Financing Cash Flow	-1.2	0.82	-0.09	-0.09	1.52
Net Cash Flow	0.13	0.33	-0.82	0.14	0.99
Free Cash Flow	1.33	-0.5	-0.73	-0.41	-0.56
Free Cash Flow Margin	839.75%	-133.67%	-41.43%	-65.45%	-86.38%
Free Cash Flow Per Share	0.01	-0.00	-0.01	-0.00	-0.00
Levered Free Cash Flow	-1.76	0.05	-0.48	-0.07	-0.2
Unlevered Free Cash Flow	-1.72	0.17	-0.39	0.01	-0.12
Change in Working Capital	-1.08	0.4	-0.09	0.34	0.1

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