NGE Capital Cash Flow Statement

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

Millions AUD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	12.02	4.85	8.89	-1.91	7.34
Depreciation & Amortization	0	0	0.03	0.04	0.06
Other Operating Activities	0.12	-0.22	0.04	0	-0.03
Change in Accounts Receivable	0	8.4	-8.39	0	-0.01
Change in Accounts Payable	0.77	-0.24	0.73	-0.49	0.48
Change in Other Net Operating Assets	-9.26	-10.35	-8.62	1.17	-3.84
Operating Cash Flow	2.69	2.04	-7.96	-1.16	3.6
Operating Cash Flow Growth	31.91%	-	-	-	-67.22%
Capital Expenditures	-0	-	-	-0	-0
Investing Cash Flow	-0	-	-	-0	-0
Long-Term Debt Repaid	-	-	-0.03	-0.04	-0.06
Total Debt Repaid	-	-	-0.03	-0.04	-0.06
Net Debt Issued (Repaid)	-	-	-0.03	-0.04	-0.06
Repurchase of Common Stock	-1.16	-0.41	-0.13	-0.05	-0.66
Other Financing Activities	-0	-0.01	-0	-0	-0
Financing Cash Flow	-1.16	-0.42	-0.16	-0.1	-0.72
Foreign Exchange Rate Adjustments	-0.11	0.25	-0.02	-0	0.05
Net Cash Flow	1.42	1.88	-8.13	-1.26	2.92
Free Cash Flow	2.69	2.04	-7.96	-1.16	3.6
Free Cash Flow Growth	31.72%	-	-	-	-67.25%
Free Cash Flow Margin	288.00%	65.09%	-190.45%	-156.54%	511.95%
Free Cash Flow Per Share	0.08	0.06	-0.22	-0.03	0.10
Cash Interest Paid	0	0.01	0	0	0
Levered Free Cash Flow	0.01	9.23	-6	-0.54	0.09
Unlevered Free Cash Flow	0.01	9.24	-6	-0.54	0.09
Change in Working Capital	-9.44	-2.59	-16.91	0.71	-3.76

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