Brookside Energy Cash Flow Statement

Financials in millions AUD. Fiscal year is January - December.

Millions AUD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	4.66	2.83	16.65	15.1	-2.61	-2.44
Depreciation & Amortization	19.89	15.08	10.93	6.14	1.3	0.09
Loss (Gain) From Sale of Assets	-	-	-	-	-	0.32
Loss (Gain) From Sale of Investments	0.05	0.05	-	0.02	-0.02	-0.05
Stock-Based Compensation	-0.43	-0.43	-	1.39	4.24	0.2
Provision & Write-off of Bad Debts	-	-	-	-	-	0.46
Other Operating Activities	-3.16	-	-	-0.01	0.39	0.19
Change in Accounts Receivable	-4.5	-4.5	0.43	-2.97	-1.32	0.15
Change in Accounts Payable	8.01	8.01	-9.04	13.96	4.72	0.06
Operating Cash Flow	24.53	21.05	18.95	33.62	6.7	-1.01
Operating Cash Flow Growth	43.28%	11.06%	-43.61%	401.59%	-	-
Capital Expenditures	-38.55	-36.84	-23.26	-31.75	-10.98	-1.14
Sale of Property, Plant & Equipment	0.12	-	-	-	2.44	0.34
Other Investing Activities	-0	-0	-	-	-	-
Investing Cash Flow	-38.42	-36.84	-23.26	-31.75	-8.54	-0.79
Short-Term Debt Issued	-	3.06	-	-	-	-
Long-Term Debt Issued	-	-	-	7.5	-	0.17
Total Debt Issued	5.5	3.06	-	7.5	-	0.17
Short-Term Debt Repaid	-	-3.06	-	-	-	-
Long-Term Debt Repaid	-	-0.03	-	-8.25	-2.7	-
Total Debt Repaid	-5.61	-3.09	-	-8.25	-2.7	-
Net Debt Issued (Repaid)	-0.1	-0.03	-	-0.75	-2.7	0.17
Issuance of Common Stock	-	-	-	16.25	21.34	1.39
Repurchase of Common Stock	-	-0.1	-3.12	-	-	-
Other Financing Activities	-0.08	-0.02	-	-1.01	-1.04	0.56
Financing Cash Flow	-0.18	-0.15	-3.12	14.49	17.61	2.12
Foreign Exchange Rate Adjustments	0.56	1.09	-0.23	0.51	-0.03	-0.07
Miscellaneous Cash Flow Adjustments	0	0	-	-	-	-
Net Cash Flow	-13.51	-14.84	-7.67	16.86	15.74	0.25
Free Cash Flow	-14.02	-15.79	-4.31	1.86	-4.28	-2.15
Free Cash Flow Margin	-22.80%	-33.66%	-8.38%	3.51%	-34.02%	-587.18%
Free Cash Flow Per Share	-0.15	-0.17	-0.04	0.02	-0.08	-0.10
Cash Interest Paid	0.02	-	-	-	-	-
Levered Free Cash Flow	-10.66	-7.79	-13.28	-0.62	-3.97	-2.02
Unlevered Free Cash Flow	-10.24	-7.42	-13.27	-0.15	-3.79	-1.59
Change in Working Capital	3.52	3.52	-8.62	10.99	3.41	0.22

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