Altona Rare Earths Plc (LON:REE)

Altona Rare Earths Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	-0.92	-1.62	-1.22	-0.77	-0.73
Depreciation & Amortization	0.04	0.04	0.02	0.01	-
Stock-Based Compensation	0.13	0.49	0.31	0.01	0.31
Other Operating Activities	0.07	0.12	0.02	-0.03	0
Change in Accounts Receivable	0.04	-0.01	-0.05	-0.1	-0
Change in Accounts Payable	-0.32	-0.01	0.28	0.05	-0.1
Operating Cash Flow	-0.97	-0.99	-0.65	-0.83	-0.53
Capital Expenditures	-	-0.01	-0	-0.18	-
Cash Acquisitions	-	-0.11	-0.04	-0.08	-
Sale (Purchase) of Intangibles	-0.16	-0.25	-0.46	-0.62	-
Investing Cash Flow	-0.16	-0.37	-0.51	-0.88	-
Short-Term Debt Issued	-	-	-	-	0.03
Long-Term Debt Issued	0.81	0.31	0.43	-	-
Total Debt Issued	0.81	0.31	0.43	-	0.03
Short-Term Debt Repaid	-	-	-	-	-0.12
Long-Term Debt Repaid	-	-	-0.18	-0.06	-
Total Debt Repaid	-	-	-0.18	-0.06	-0.12
Net Debt Issued (Repaid)	0.81	0.31	0.25	-0.06	-0.1
Issuance of Common Stock	0.05	0.35	2	1.69	1.12
Other Financing Activities	-0.02	-0.04	-0.25	-0.08	-0.06
Financing Cash Flow	0.85	0.62	2	1.55	0.96
Net Cash Flow	-0.28	-0.74	0.85	-0.15	0.44
Free Cash Flow	-0.97	-1	-0.65	-1.01	-0.53
Free Cash Flow Per Share	-0.01	-0.01	-0.02	-0.03	-0.06
Cash Interest Paid	0.02	0.04	0.04	-	0
Levered Free Cash Flow	-0.86	-0.52	-0.61	-1.27	-0.29
Unlevered Free Cash Flow	-0.8	-0.42	-0.57	-1.27	-0.29
Change in Working Capital	-0.28	-0.01	0.23	-0.05	-0.11

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.