Paladin Energy Cash Flow Statement

Financials in millions USD. Fiscal year is July - June.

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2020
Period Ending	Mar '25 Mar 31, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021	Jun '20 Jun 30, 2020	2016 - 2020
Net Income	-37.96	53.63	-10.57	-26.74	-43.98	-79.87	Upgrade
Depreciation & Amortization	17.31	6.44	2.91	15.31	15.24	21.11	Upgrade
Loss (Gain) From Sale of Assets	-	-	0.51	0.01	-0.01	-0.01	Upgrade
Stock-Based Compensation	3.58	3.58	4.09	2	2.03	0.34	Upgrade
Other Operating Activities	29.36	-72.91	-2.68	3.38	20.6	9.99	Upgrade
Change in Accounts Receivable	-5.35	-5.35	-2.51	-0.06	-0.13	-5.27	Upgrade
Change in Inventory	-35.74	-35.74	-0.55	0.02	0.01	0.23	Upgrade
Change in Accounts Payable	5.88	5.88	0.41	-0.64	0.7	-0.81	Upgrade
Change in Other Net Operating Assets	-3.64	-3.64	-0.99	-0.07	-0.02	0.27	Upgrade
Operating Cash Flow	-26.57	-48.12	-9.38	-6.79	-5.57	-11.48	Upgrade
Capital Expenditures	-44.15	-96.6	-39.6	-1.19	-1.12	-1.29	Upgrade
Sale of Property, Plant & Equipment	0	-	-	-	0.05	0.04	Upgrade
Divestitures	-	-	3	2	1	4	Upgrade
Investment in Securities	38.24	1.95	0.81	13.39	-	-	Upgrade
Other Investing Activities	29.57	-	-	-2.24	-2.14	-3.06	Upgrade
Investing Cash Flow	23.66	-94.65	-35.79	11.96	-2.21	-0.31	Upgrade
Long-Term Debt Issued	-	70	-	-	-	-	Upgrade
Long-Term Debt Repaid	-	-	-	-	-115	-	Upgrade
Net Debt Issued (Repaid)	72.28	70	-	-	-115	-	Upgrade
Issuance of Common Stock	-	-	-	162.51	166.56	21.66	Upgrade
Other Financing Activities	-4.08	-4.08	0.09	-5.12	-50.36	-1.94	Upgrade
Financing Cash Flow	68.2	65.92	0.09	157.4	1.2	19.72	Upgrade
Foreign Exchange Rate Adjustments	2.08	-0.93	-5.35	-16.16	3	0.94	Upgrade
Net Cash Flow	67.38	-77.78	-50.43	146.41	-3.58	8.88	Upgrade
Free Cash Flow	-70.71	-144.71	-48.97	-7.98	-6.68	-12.77	Upgrade
Free Cash Flow Margin	-51.15%	-	-	-169.77%	-223.92%	-	Upgrade
Free Cash Flow Per Share	-0.22	-0.48	-0.16	-0.03	-0.03	-0.07	Upgrade
Cash Interest Paid	9.67	1.07	-	-	42.81	0.05	Upgrade
Cash Income Tax Paid	0.31	-	-	0	0.15	-	Upgrade
Levered Free Cash Flow	-	-229.84	-53.71	-10.18	-19.11	-46.69	Upgrade
Unlevered Free Cash Flow	-	-224.99	-46.76	-4.11	-0.84	-33.8	Upgrade
Change in Net Working Capital	-	123.55	1.22	3.34	0.15	32.54	Upgrade

Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.