Smartpay Holdings Limited (ASX:SMP)

NV5 Global Cash Flow Statement

Financials in millions NZD. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	-0.72	8.41	8.46	2.17	-15.2
Depreciation & Amortization	10.19	7.89	4.98	7.13	3.99
Other Amortization	5.07	3.67	4.88	1.43	4.67
Loss (Gain) From Sale of Assets	-0.15	-	-	-	-
Asset Writedown & Restructuring Costs	0.59	0.39	0.24	0.16	0.47
Other Operating Activities	-2.59	-1.41	-1.77	-0.13	13.55
Change in Accounts Receivable	0.69	-0.26	-0.48	-0.26	-0.01
Change in Accounts Payable	-0.68	0.2	2.06	1.55	1.17
Change in Income Taxes	-0.34	-0.66	1.62	-0.28	-
Change in Other Net Operating Assets	-0.05	-0.02	-0.11	0.02	-0.02
Operating Cash Flow	12.01	18.21	19.88	11.8	8.62
Operating Cash Flow Growth	-34.04%	-8.42%	68.52%	36.94%	33.05%
Capital Expenditures	-9.02	-10.57	-8.99	-4.12	-2.91
Sale (Purchase) of Intangibles	-12.46	-5.98	-6.13	-4.43	-3.7
Investing Cash Flow	-21.48	-16.55	-15.12	-8.55	-6.61
Long-Term Debt Issued	6.1	-	-	-	-
Short-Term Debt Repaid	-	-	-	-	-0.69
Long-Term Debt Repaid	-2.28	-2.49	-2.37	-2.46	-9.04
Total Debt Repaid	-2.28	-2.49	-2.37	-2.46	-9.73
Net Debt Issued (Repaid)	3.82	-2.49	-2.37	-2.46	-9.73
Issuance of Common Stock	-	-	-	-	16.06
Repurchase of Common Stock	-0.21	-	-	-	-
Other Financing Activities	-	-	-	1.57	-2.14
Financing Cash Flow	3.61	-2.49	-2.37	-0.89	4.19
Net Cash Flow	-5.86	-0.84	2.39	2.36	6.19
Free Cash Flow	2.99	7.63	10.89	7.68	5.7
Free Cash Flow Growth	-60.82%	-29.89%	41.86%	34.62%	8.24%
Free Cash Flow Margin	2.86%	7.91%	14.00%	15.96%	16.85%
Free Cash Flow Per Share	0.01	0.03	0.05	0.03	0.03
Cash Interest Paid	1.56	1.25	1	0.51	0.73
Cash Income Tax Paid	0.03	1.7	-	-	-
Levered Free Cash Flow	-4.87	4.12	6.67	7.2	2.15
Unlevered Free Cash Flow	-3.92	4.96	7.24	7.52	2.28

Updated Nov 25, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.