NSX:LCB Cash Flow Statement

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

Millions AUD. 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	0.65	0.69	0.69	0.91	0.28	0.34
Depreciation & Amortization	0.49	0.44	0.36	0.32	0.34	0.33
Loss (Gain) From Sale of Assets	0	0	-0.02	0	-0.01	-0.02
Other Operating Activities	0.23	0.08	0.05	0.03	0.03	0.04
Change in Accounts Receivable	0.01	0.01	-0.07	-0.12	-0.02	0.02
Change in Accounts Payable	-0.08	-0.08	0.18	0.03	-0.16	0.07
Change in Income Taxes	0.01	0.01	-0.22	0.18	0.01	-0.06
Change in Other Net Operating Assets	-0	-0	0.03	0.02	0.01	-0
Operating Cash Flow	1.31	1.16	1	1.36	0.47	0.72
Operating Cash Flow Growth	13.58%	15.46%	-26.55%	189.34%	-34.66%	1.83%
Capital Expenditures	-0.02	-0.22	-0.4	-0.03	-0	-0
Sale of Property, Plant & Equipment	-	-	1.14	-	0.01	0.02
Sale (Purchase) of Intangibles	-0.07	-0.05	-0.79	-0.05	-0.05	-0.05
Investing Cash Flow	-0.09	-0.27	-0.05	-0.08	-0.04	-0.04
Long-Term Debt Repaid	-	-0.3	-0.21	-0.22	-0.21	-0.2
Total Debt Repaid	-0.26	-0.3	-0.21	-0.22	-0.21	-0.2
Net Debt Issued (Repaid)	-0.26	-0.3	-0.21	-0.22	-0.21	-0.2
Common Dividends Paid	-0.45	-0.41	-0.32	-0.16	-0.16	-0.18
Financing Cash Flow	-0.71	-0.71	-0.53	-0.38	-0.37	-0.38
Net Cash Flow	0.51	0.18	0.42	0.91	0.07	0.3
Free Cash Flow	1.29	0.94	0.6	1.34	0.47	0.72
Free Cash Flow Growth	37.77%	56.40%	-55.01%	183.69%	-34.42%	20.30%
Free Cash Flow Margin	21.34%	15.57%	10.98%	27.00%	14.00%	19.15%
Free Cash Flow Per Share	0.41	0.29	0.19	0.42	0.15	0.22
Levered Free Cash Flow	1.65	1.1	-0.07	1.27	0.42	0.63
Unlevered Free Cash Flow	1.71	1.15	-0.04	1.29	0.44	0.65
Cash Interest Paid	0	-	0	0	0	0.04
Cash Income Tax Paid	0.21	0.24	0.48	0.11	0.13	0.18
Change in Working Capital	-0.06	-0.06	-0.07	0.11	-0.17	0.03