Propel Funeral Partners Limited (ASX:PFP)

Propel Funeral Partners Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	21.13	20.4	17.81	19.01	-0.32	14.44
Depreciation & Amortization	15.88	15.74	14.29	11.39	10.33	9.67
Loss (Gain) From Sale of Assets	-0.09	-0.09	-0.2	-0.38	-0.13	0.15
Stock-Based Compensation	0.16	0.16	-	-	5.41	-
Other Operating Activities	1.55	0.8	3.23	1.92	10.13	1.3
Change in Accounts Receivable	0.58	0.58	1.01	-1.93	-1.82	-0
Change in Inventory	-0.58	-0.58	-0.17	-0.35	0.36	-0.02
Change in Accounts Payable	1.69	1.69	0.54	1.41	1.16	1.19
Change in Income Taxes	1.78	1.78	-0.89	-0.84	0.4	-0.31
Change in Other Net Operating Assets	-0.6	-0.6	-0.09	0.8	2.59	0.09
Operating Cash Flow	41.61	39.99	34.37	32.26	24.28	27.21
Operating Cash Flow Growth	14.09%	16.35%	6.54%	32.87%	-10.76%	26.62%
Capital Expenditures	-27.92	-25.69	-26.43	-19.72	-12.73	-11.68
Sale of Property, Plant & Equipment	2.87	0.34	2.07	1.45	0.93	0.09
Cash Acquisitions	-10.85	-15.87	-96.75	-46.33	-19.51	-23.13
Divestitures	-	-	-	-	0.38	-
Investment in Securities	-	-	-0.47	-	-	-
Other Investing Activities	-0.07	-0.06	-0.16	-0.03	0.01	-0.01
Investing Cash Flow	-35.98	-41.29	-121.73	-64.64	-30.91	-34.72
Long-Term Debt Issued	-	81.75	90.13	135.25	63.2	22.1
Long-Term Debt Repaid	-	-58.45	-121.75	-46.38	-105.41	-49.11
Net Debt Issued (Repaid)	17.29	23.3	-31.62	88.87	-42.21	-27.01
Issuance of Common Stock	-	-	97.55	-	62.31	-
Common Dividends Paid	-19.87	-20.14	-18.08	-15.74	-12.95	-11.92
Other Financing Activities	0.07	-0.07	-	-1.79	-	-
Financing Cash Flow	-2.51	3.09	47.85	71.34	7.15	-38.93
Foreign Exchange Rate Adjustments	-0.18	0.01	-0.12	0.06	-0.14	0.04
Net Cash Flow	2.95	1.8	-39.63	39.01	0.37	-46.41
Free Cash Flow	13.69	14.3	7.94	12.53	11.55	15.53
Free Cash Flow Growth	563.92%	80.09%	-36.66%	8.50%	-25.61%	31.17%
Free Cash Flow Margin	5.97%	6.33%	3.79%	7.44%	7.95%	12.89%
Free Cash Flow Per Share	0.10	0.10	0.06	0.11	0.10	0.16
Cash Interest Paid	9.74	10.29	11.29	4.83	3.82	3.42
Cash Income Tax Paid	6.14	6.63	8.59	8.03	5.85	6.01
Levered Free Cash Flow	9.09	9.92	7.11	6.11	19.21	12.54
Unlevered Free Cash Flow	16.39	17.21	15.7	10.39	22.34	15.62
Change in Working Capital	2.97	2.97	-0.76	0.32	-1.15	1.64

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