Digital Bros Cash Flow Statement

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

Millions EUR. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	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	-4.03	-10.92	-2.21	9.68	28.55	32.03
Depreciation & Amortization	28.14	26.74	35.17	18.69	19.03	24.6
Asset Writedown & Restructuring Costs	20.59	20.62	8.16	7.7	1.71	2.65
Other Operating Activities	-4.58	-3.9	-4.42	-4.82	-1.61	-6.18
Change in Accounts Receivable	3.04	2.63	-2.88	13.53	-9.56	9.9
Change in Inventory	0.48	1.31	0.69	0.82	1.54	2.28
Change in Accounts Payable	8.4	-7.53	-3.1	-5.29	4.93	6.05
Change in Income Taxes	-0.89	-4.41	-1.85	-1.84	-8.63	6.91
Change in Other Net Operating Assets	2.64	8.28	14.13	-0.93	-12	24.59
Operating Cash Flow	58.69	32.83	43.69	37.54	23.95	102.83
Operating Cash Flow Growth	62.37%	-24.86%	16.40%	56.76%	-76.71%	79.97%
Capital Expenditures	-0.39	-0.33	-0.4	-1.96	-4.31	-1.13
Sale (Purchase) of Intangibles	-19.49	-20.52	-17.2	-72.48	-55.28	-58.21
Investment in Securities	3.67	3.67	-10.13	-3.89	3.68	-5.7
Other Investing Activities	-5.01	-0	-	-	-	-0
Investing Cash Flow	-21.23	-17.18	-27.72	-78.33	-55.92	-65.05
Long-Term Debt Issued	-	-	-	34.56	9.74	-
Long-Term Debt Repaid	-	-20.91	-13.4	-	-	-7.07
Net Debt Issued (Repaid)	-24.54	-20.91	-13.4	34.56	9.74	-7.07
Issuance of Common Stock	-	-	-	0	0	-
Common Dividends Paid	-	-	-	-2.57	-2.57	-2.14
Other Financing Activities	-	-	-	7.24	0.25	-1.59
Financing Cash Flow	-24.54	-20.91	-13.4	39.24	7.43	-10.8
Miscellaneous Cash Flow Adjustments	0	0	-	-	-	-
Net Cash Flow	12.92	-5.26	2.57	-1.55	-24.55	26.98
Free Cash Flow	58.3	32.5	43.3	35.58	19.63	101.7
Free Cash Flow Growth	62.32%	-24.93%	21.69%	81.23%	-80.70%	103.31%
Free Cash Flow Margin	49.57%	34.72%	36.71%	30.17%	14.85%	68.17%
Free Cash Flow Per Share	4.09	2.28	3.04	2.42	1.36	7.03
Levered Free Cash Flow	29.24	9.43	27.25	-55.35	-28.77	30.03
Unlevered Free Cash Flow	31.94	12.25	29.46	-50.19	-28.18	30.21
Change in Working Capital	13.68	0.29	6.99	6.29	-23.73	49.73

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