Synlait Milk Limited (ASX:SM1)
Australia · Delayed Price · Currency is AUD 0.6350
-0.0100 (-1.55%)
Oct 30, 2025, 3:10 PM AEST
Synlait Milk Cash Flow Statement
Financials in millions NZD. Fiscal year is August - July.
Millions NZD. Fiscal year is Aug - Jul.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jul '25 Jul 31, 2025 | Jul '24 Jul 31, 2024 | Jul '23 Jul 31, 2023 | Jul '22 Jul 31, 2022 | Jul '21 Jul 31, 2021 | 2016 - 2020 |
Net Income | -39.82 | -182.11 | -4.29 | 38.52 | -28.45 | Upgrade |
Depreciation & Amortization | 51.37 | 57.14 | 51.98 | 51.78 | 51.99 | Upgrade |
Other Amortization | 5.67 | 6.59 | 7.71 | 2.46 | 2.98 | Upgrade |
Loss (Gain) From Sale of Assets | 4.18 | -0.38 | -1.92 | -11.7 | 0.1 | Upgrade |
Asset Writedown & Restructuring Costs | -1.73 | 113.27 | 0.35 | 11.67 | 2.24 | Upgrade |
Loss (Gain) From Sale of Investments | 9.16 | 7.92 | 6.74 | 2.43 | 1.05 | Upgrade |
Loss (Gain) on Equity Investments | - | - | - | - | 0.03 | Upgrade |
Stock-Based Compensation | -0.51 | 0.39 | -0.08 | 0.12 | -0.48 | Upgrade |
Other Operating Activities | 25.35 | -4.09 | 28.21 | 25.39 | 30.26 | Upgrade |
Change in Accounts Receivable | 49.94 | -52.6 | -1.23 | 17.28 | -45.32 | Upgrade |
Change in Inventory | -71.72 | 92.8 | -69.57 | 38 | -1.56 | Upgrade |
Change in Accounts Payable | 121.96 | -65.97 | 11.47 | 56.8 | 31.81 | Upgrade |
Change in Income Taxes | 3.61 | -4.95 | 0.27 | 1.19 | -26.3 | Upgrade |
Change in Other Net Operating Assets | 8.07 | -15.17 | 9.39 | -1.03 | 0.04 | Upgrade |
Operating Cash Flow | 165.52 | -47.19 | 39.04 | 232.92 | 18.39 | Upgrade |
Operating Cash Flow Growth | - | - | -83.24% | 1166.28% | -82.27% | Upgrade |
Capital Expenditures | -22.94 | -28.54 | -49.02 | -57.21 | -116.16 | Upgrade |
Sale of Property, Plant & Equipment | 0.53 | 0.75 | 0.58 | 30.47 | 1.1 | Upgrade |
Divestitures | - | - | 3.07 | - | - | Upgrade |
Sale (Purchase) of Intangibles | -0.73 | -2.36 | -16.07 | -39.05 | -24.28 | Upgrade |
Investment in Securities | -0.44 | -0.93 | -0.83 | - | - | Upgrade |
Other Investing Activities | 0.96 | 1.44 | 0.31 | 0.17 | 0.04 | Upgrade |
Investing Cash Flow | -22.62 | -29.63 | -61.95 | -65.62 | -139.3 | Upgrade |
Short-Term Debt Issued | - | - | 51.59 | - | 12.59 | Upgrade |
Long-Term Debt Issued | 30.02 | 165.65 | 15.78 | - | - | Upgrade |
Total Debt Issued | 30.02 | 165.65 | 67.37 | - | 12.59 | Upgrade |
Short-Term Debt Repaid | -82.9 | -27.57 | - | -56.54 | - | Upgrade |
Long-Term Debt Repaid | -185.25 | -5.92 | -4.4 | -86.58 | -54.5 | Upgrade |
Total Debt Repaid | -268.15 | -33.49 | -4.4 | -143.12 | -54.5 | Upgrade |
Net Debt Issued (Repaid) | -238.13 | 132.16 | 62.97 | -143.12 | -41.91 | Upgrade |
Issuance of Common Stock | 212.11 | - | - | - | 200 | Upgrade |
Other Financing Activities | -48.88 | -55.39 | -44.31 | -26.05 | -27.03 | Upgrade |
Financing Cash Flow | -74.9 | 76.77 | 18.66 | -169.17 | 131.06 | Upgrade |
Foreign Exchange Rate Adjustments | 3.63 | -2.85 | 0.03 | 0.34 | -0.02 | Upgrade |
Miscellaneous Cash Flow Adjustments | - | 0.98 | -0.98 | - | - | Upgrade |
Net Cash Flow | 71.63 | -1.92 | -5.2 | -1.53 | 10.13 | Upgrade |
Free Cash Flow | 142.59 | -75.73 | -9.98 | 175.72 | -97.77 | Upgrade |
Free Cash Flow Margin | 7.80% | -4.63% | -0.62% | 12.58% | -7.15% | Upgrade |
Free Cash Flow Per Share | 0.27 | -0.35 | -0.05 | 0.80 | -0.47 | Upgrade |
Cash Interest Paid | 48.88 | 55.39 | 44.31 | 26.05 | 23.11 | Upgrade |
Cash Income Tax Paid | -3.63 | 2.9 | 1.38 | -3.03 | 7.98 | Upgrade |
Levered Free Cash Flow | 96.62 | 16.46 | -226.92 | 162.22 | -171.44 | Upgrade |
Unlevered Free Cash Flow | 121.45 | 46.26 | -207.01 | 172.12 | -158.64 | Upgrade |
Change in Working Capital | 111.86 | -45.89 | -49.66 | 112.24 | -41.33 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.