Rox Resources Cash Flow Statement

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

Millions AUD. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	-18.13	-13.7	-8.76	-13.95	-11.76
Depreciation & Amortization	0.28	0.3	0.29	0.25	0.08
Loss (Gain) From Sale of Assets	-0.79	0.07	-0.2	-	-
Asset Writedown & Restructuring Costs	-	-	-	1.81	-
Loss (Gain) From Sale of Investments	-0.03	-	-2.26	0.11	-0.38
Loss (Gain) on Equity Investments	-	-	0.19	0.7	-
Stock-Based Compensation	1.65	1.26	0.57	0.06	2.22
Other Operating Activities	0.43	0.33	-1.34	0.71	0.76
Change in Accounts Receivable	-0.09	-	-2.12	-2.54	-0.7
Change in Inventory	-0.08	-0	0.01	-	-
Change in Accounts Payable	0.62	-0.73	0.66	-1.71	0.14
Change in Other Net Operating Assets	-3.67	3.68	-0.09	0.08	0.05
Operating Cash Flow	-19.79	-8.8	-13.05	-14.49	-9.59
Capital Expenditures	-3.53	-0.51	-0.39	-0.59	-0.2
Sale of Property, Plant & Equipment	1.5	-	0.12	-	0
Investment in Securities	-	-	3.85	3.1	0.16
Investing Cash Flow	-2.03	-0.51	3.58	3.17	-0.04
Long-Term Debt Repaid	-0.15	-0.14	-0.12	-0.15	-
Net Debt Issued (Repaid)	-0.15	-0.14	-0.12	-0.15	-
Issuance of Common Stock	68.07	13.22	8.96	4.22	11.22
Other Financing Activities	-2.44	-0.43	-0.34	-0.23	-0.25
Financing Cash Flow	65.49	12.66	8.49	3.84	10.98
Miscellaneous Cash Flow Adjustments	-	-	-	0	-
Net Cash Flow	43.66	3.35	-0.97	-7.47	1.35
Free Cash Flow	-23.32	-9.31	-13.44	-15.08	-9.79
Free Cash Flow Per Share	-0.04	-0.03	-0.07	-0.09	-0.07
Levered Free Cash Flow	-17.9	2.59	-13.54	-8.37	-4.88
Unlevered Free Cash Flow	-17.69	2.8	-13.38	-7.91	-4.36
Change in Working Capital	-3.22	2.95	-1.54	-4.17	-0.51

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.