Retail Food Group Cash Flow Statement

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

Millions AUD. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 27, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jul '22 Jul 1, 2022	Jul '21 Jul 2, 2021
Net Income	-14.92	5.79	-8.95	5.26	1.46
Depreciation & Amortization	10.22	8.32	8.49	8.77	10.62
Loss (Gain) From Sale of Assets	0.46	-0.14	-0.29	-0.01	3.85
Asset Writedown & Restructuring Costs	22.64	-12.01	9.88	7.74	-1.46
Stock-Based Compensation	0.81	0.63	0.62	0.59	0.42
Provision & Write-off of Bad Debts	0.41	1.51	-0.21	0.03	1.57
Other Operating Activities	-1.66	11.97	4.16	-5.24	4.5
Change in Accounts Receivable	-1.06	-0.95	-3.95	-0.64	-0.92
Change in Inventory	-0.88	0.88	1.9	-2.24	1.99
Change in Accounts Payable	0.65	-2.36	-8.93	1.91	-7.08
Change in Other Net Operating Assets	1.76	4.16	-2.51	-0.75	-3.91
Operating Cash Flow	18.41	17.81	0.21	15.41	11.03
Operating Cash Flow Growth	3.37%	8503.86%	-98.66%	39.69%	-
Capital Expenditures	-5.1	-5.03	-3.54	-3.09	-2.66
Sale of Property, Plant & Equipment	0.34	0.33	0.82	0.24	0.22
Cash Acquisitions	-2.69	-5.5	-	-	-
Divestitures	0.42	0.11	-	-	-
Sale (Purchase) of Intangibles	-	-	-0.2	-	-
Other Investing Activities	0.79	0.59	1.22	2.05	4.37
Investing Cash Flow	-6.25	-9.5	-1.71	-0.8	1.92
Long-Term Debt Issued	9.51	7.24	21.15	-	0.28
Long-Term Debt Repaid	-12.52	-14.33	-48.93	-20.14	-18.71
Net Debt Issued (Repaid)	-3.01	-7.09	-27.79	-20.14	-18.43
Issuance of Common Stock	-	-	25.29	-	-
Other Financing Activities	-3.79	-2.87	-3.02	-0.11	-
Financing Cash Flow	-6.8	-9.96	-5.52	-20.24	-18.43
Foreign Exchange Rate Adjustments	0.02	0.01	0.06	0.21	-0.12
Net Cash Flow	5.38	-1.64	-6.95	-5.43	-5.6
Free Cash Flow	13.31	12.78	-3.33	12.32	8.37
Free Cash Flow Growth	4.17%	-	-	47.20%	-
Free Cash Flow Margin	9.65%	10.21%	-2.99%	12.01%	7.67%
Free Cash Flow Per Share	0.20	0.20	-0.06	0.23	0.16
Cash Interest Paid	3.79	2.87	1.91	0.93	3.22
Cash Income Tax Paid	0.03	-	-0.27	0.71	-
Levered Free Cash Flow	9.87	4.95	-9.12	16.2	-2.54
Unlevered Free Cash Flow	15.87	9.73	-5.22	19.33	1.85
Change in Working Capital	0.47	1.73	-13.49	-1.72	-9.92

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