Shine Justice 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	0.57	6.04	3.32	31.14	25.56
Depreciation & Amortization	11.81	11.59	11.91	10	10.04
Other Amortization	4.19	4.07	4.25	3.04	2.86
Loss (Gain) From Sale of Assets	-	-0.11	0.71	0.83	0.16
Other Operating Activities	10.08	2.05	0.14	2.78	0.11
Change in Accounts Receivable	-1.83	-3.89	17.98	-5.33	-20.12
Change in Inventory	-9.63	21.63	-48.72	-41.58	5.85
Change in Accounts Payable	2.86	-0.51	10.23	8.59	11.69
Change in Income Taxes	-0.41	2.84	-2.11	-0.02	-0.05
Change in Other Net Operating Assets	3.27	4.17	4.66	4.4	1.85
Operating Cash Flow	19.49	49.44	4.82	27.34	49.08
Operating Cash Flow Growth	-60.58%	925.81%	-82.37%	-44.30%	98.26%
Capital Expenditures	-1.55	-0.99	-8.65	-0.94	-1.41
Cash Acquisitions	0.04	-	-	-0.2	-0.84
Divestitures	0.38	-0.69	0.81	3.54	-
Sale (Purchase) of Intangibles	0.89	-1.28	-6.06	-5.31	-3.11
Investment in Securities	-	-	-	-	-0.1
Other Investing Activities	0.2	-0.95	-1.2	-2.11	-0.01
Investing Cash Flow	-0.05	-3.92	-15.11	-5.01	-5.46
Long-Term Debt Issued	24.64	21.47	31.37	2	0.82
Long-Term Debt Repaid	-22	-51.31	-25.87	-14.56	-12.71
Net Debt Issued (Repaid)	2.65	-29.85	5.5	-12.56	-11.9
Repurchase of Common Stock	-2.8	-0.61	-1.28	-2.44	-0.06
Common Dividends Paid	-9.51	-2.6	-8.66	-9.96	-8.23
Other Financing Activities	-21.15	-4.14	-16.06	-1.46	-0.24
Financing Cash Flow	-30.82	-37.19	-20.5	-26.43	-20.43
Foreign Exchange Rate Adjustments	0	-0	0.01	-0.03	-0.01
Net Cash Flow	-11.37	8.34	-30.78	-4.13	23.18
Free Cash Flow	17.94	48.45	-3.83	26.4	47.67
Free Cash Flow Growth	-62.98%	-	-	-44.62%	101.41%
Free Cash Flow Margin	8.75%	24.50%	-1.70%	12.29%	25.50%
Free Cash Flow Per Share	0.10	0.27	-0.02	0.15	0.27
Cash Interest Paid	8.03	8.36	5.88	5.15	5.85
Cash Income Tax Paid	6.21	-1.03	2.07	0.03	0.23
Levered Free Cash Flow	29.76	30.76	-12.7	26	45.5
Unlevered Free Cash Flow	39.9	41.05	-1.38	29.29	49.59
Change in Working Capital	-7.16	25.81	-15.51	-20.46	10.36

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