Mdundo.com Cash Flow Statement

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

Millions DKK. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2018
Period Ending	Dec '24 Dec 31, 2024	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021	Jun '20 Jun 30, 2020	2019 - 2018
Net Income	-7.9	-9.75	-10.21	-9.68	-8.4	-3.76	Upgrade
Depreciation & Amortization	-0.17	2.09	2.1	2.19	2.12	1.39	Upgrade
Other Amortization	0.19	0.19	0.14	-	-	-	Upgrade
Other Operating Activities	2.13	-0.1	-0.16	0.05	-0.01	0.02	Upgrade
Change in Accounts Receivable	0.87	0.87	-0.77	-2.62	-0.07	-1.83	Upgrade
Change in Accounts Payable	1.97	1.97	2.54	2.22	0.85	5.2	Upgrade
Change in Other Net Operating Assets	-2.25	0.71	15.19	-14.61	-0.95	-	Upgrade
Operating Cash Flow	-5.16	-4.01	8.82	-22.46	-6.46	1.02	Upgrade
Capital Expenditures	-0	-0	-0.01	-	-0.01	-	Upgrade
Cash Acquisitions	-	-	-	-	-	-82.54	Upgrade
Sale (Purchase) of Intangibles	-0.5	-0.5	-0.51	-0.54	-0.62	-0.59	Upgrade
Investing Cash Flow	-0.76	-0.5	-0.52	-0.54	-0.63	-83.13	Upgrade
Issuance of Common Stock	-	-	-	-	35.75	88.45	Upgrade
Financing Cash Flow	-	-	-	-	35.75	88.45	Upgrade
Foreign Exchange Rate Adjustments	0.08	0.08	-0.08	0.04	-	-	Upgrade
Net Cash Flow	-5.84	-4.43	8.23	-22.97	28.66	6.34	Upgrade
Free Cash Flow	-5.16	-4.01	8.82	-22.46	-6.47	1.02	Upgrade
Free Cash Flow Margin	-42.61%	-33.66%	70.02%	-309.45%	-281.52%	67.29%	Upgrade
Free Cash Flow Per Share	-0.51	-0.40	0.86	-2.20	-0.80	-	Upgrade
Cash Interest Paid	1.53	1.53	0.66	-	-	-	Upgrade
Cash Income Tax Paid	0.1	0.1	0.16	0.12	0.01	-	Upgrade
Levered Free Cash Flow	-5.61	-1.14	12.01	-19.89	-4.24	-0.73	Upgrade
Unlevered Free Cash Flow	-4.66	-0.19	12.42	-19.67	-3.94	-0.73	Upgrade
Change in Net Working Capital	-0.51	-3.45	-16.9	14.96	0.18	-0.95	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.