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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 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	-8.02	-8.66	-9.75	-10.21	-9.68	-8.4
Depreciation & Amortization	2.12	2.09	2.09	2.1	2.19	2.12
Other Amortization	0.26	0.26	0.19	0.14	-	-
Other Operating Activities	0.09	-0.07	-0.1	-0.16	0.05	-0.01
Change in Accounts Receivable	1.16	1.16	0.87	-0.77	-2.62	-0.07
Change in Accounts Payable	0.67	0.67	1.97	2.54	2.22	0.85
Change in Other Net Operating Assets	0.65	-0.54	0.71	15.19	-14.61	-0.95
Operating Cash Flow	-3.08	-5.09	-4.01	8.82	-22.46	-6.46
Capital Expenditures	-0	-0	-0	-0.01	-	-0.01
Sale (Purchase) of Intangibles	-1.37	-1.37	-0.5	-0.51	-0.54	-0.62
Investing Cash Flow	-1.49	-1.38	-0.5	-0.52	-0.54	-0.63
Issuance of Common Stock	-	-	-	-	-	35.75
Financing Cash Flow	-	-	-	-	-	35.75
Foreign Exchange Rate Adjustments	0.02	0.07	0.08	-0.08	0.04	-
Net Cash Flow	-4.49	-6.4	-4.43	8.23	-22.97	28.66
Free Cash Flow	-3.08	-5.09	-4.01	8.82	-22.46	-6.47
Free Cash Flow Margin	-32.53%	-46.44%	-33.66%	70.02%	-309.45%	-281.52%
Free Cash Flow Per Share	-0.30	-0.50	-0.40	0.86	-2.20	-0.80
Cash Interest Paid	0.43	0.43	1.53	0.66	-	-
Cash Income Tax Paid	-	0.07	0.1	0.16	0.12	0.01
Levered Free Cash Flow	-1.05	-2.97	-1.14	12.01	-19.89	-4.24
Unlevered Free Cash Flow	-0.78	-2.7	-0.19	12.42	-19.67	-3.94
Change in Working Capital	2.47	1.29	3.55	16.96	-15.01	-0.17

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