Labat Africa Limited (JSE:LAB)

Labat Africa Cash Flow Statement

Financials in millions ZAR. Fiscal year is June - May.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May 31, 2025	May 31, 2024	May 31, 2023	May 31, 2022	Aug 31, 2021
Net Income	-	-25.8	-86.9	-48.11	-22.77
Depreciation & Amortization	-	5.61	18.69	16.89	26.2
Other Amortization	-	3.28	3.65	4.53	4.14
Asset Writedown & Restructuring Costs	-	-	55.43	2.31	-
Other Operating Activities	-104.57	5.02	-3.37	2.96	-9.34
Change in Accounts Receivable	-	-2.81	-1.31	1.05	8.24
Change in Inventory	-	1.88	-0.88	-0.42	-0.43
Change in Accounts Payable	-	16.09	9.68	7.02	-1.01
Change in Unearned Revenue	-	-0.28	-0.24	-2.41	3.99
Change in Other Net Operating Assets	-	-	-	-	-14.24
Operating Cash Flow	-104.57	2.99	-5.24	-16.17	-5.22
Capital Expenditures	-0	-0.05	-0.52	-0.11	-0.15
Cash Acquisitions	-	-	-	-13.89	0.04
Sale (Purchase) of Intangibles	-	-	-1.52	-1.56	-1.56
Other Investing Activities	-1.15	-0.4	-1.01	-0.06	-2.7
Investing Cash Flow	-35.35	-0.45	-3.05	-15.61	-4.37
Short-Term Debt Issued	-	-	-	-	1.25
Total Debt Issued	-	-	-	-	1.25
Short-Term Debt Repaid	-	-1.22	-0.67	-	-6.18
Long-Term Debt Repaid	-	-1.19	-1.05	-	-1.22
Total Debt Repaid	-	-2.41	-1.72	-10.13	-7.39
Net Debt Issued (Repaid)	-	-2.41	-1.72	-10.13	-6.14
Issuance of Common Stock	40.04	-	10.07	26.32	21.17
Other Financing Activities	64.1	-	-	-	-
Financing Cash Flow	104.15	-2.41	8.35	16.19	15.03
Miscellaneous Cash Flow Adjustments	-	-0	-	-	-
Net Cash Flow	-35.77	0.13	0.06	-15.6	5.44
Free Cash Flow	-104.58	2.94	-5.76	-16.28	-5.37
Free Cash Flow Margin	-52.59%	6.06%	-11.63%	-52.98%	-18.35%
Free Cash Flow Per Share	-0.09	0.01	-0.01	-0.03	-0.01
Cash Interest Paid	1.81	0.73	0.95	1.05	0.95
Cash Income Tax Paid	-	-	-0	-	-
Levered Free Cash Flow	-197.25	8.59	6.66	-	-3.57
Unlevered Free Cash Flow	-196.12	9.51	7.67	-	-2.7
Change in Working Capital	-	14.89	7.26	5.25	-3.45

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