ArborGen Holdings Limited (NZE:ARB)

ArborGen Holdings Cash Flow Statement

Financials in millions USD. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	-21.5	-0.2	-2.5	1.7	3.2
Depreciation & Amortization	10.3	11.6	10.2	10.1	10.2
Asset Writedown & Restructuring Costs	-	-	-	-	0.1
Other Operating Activities	20.3	-1.2	3.9	-6.3	3.4
Change in Accounts Receivable	-0.3	1.4	-3.2	1.4	-1.7
Change in Inventory	-3.3	-3.5	-4.3	7.2	-5.3
Change in Accounts Payable	-2.8	3.6	2.4	-4.4	-
Operating Cash Flow	2.7	11.7	6.5	7.5	9.9
Operating Cash Flow Growth	-76.92%	80.00%	-13.33%	-24.24%	106.25%
Capital Expenditures	-7.8	-2.9	-2.2	-1.5	-1
Sale of Property, Plant & Equipment	4.1	-	-	-	-
Sale (Purchase) of Intangibles	-	-3.7	-3.4	-3.1	-3.7
Other Investing Activities	0.3	0.4	0.1	15.2	-
Investing Cash Flow	-3.4	-6.2	-5.5	10.6	-4.7
Long-Term Debt Issued	28.5	13.2	-	3.2	8.5
Total Debt Issued	28.5	13.2	-	3.2	8.5
Long-Term Debt Repaid	-25.9	-22.6	-2.1	-11	-13.7
Total Debt Repaid	-25.9	-22.6	-2.1	-11	-13.7
Net Debt Issued (Repaid)	2.6	-9.4	-2.1	-7.8	-5.2
Repurchase of Common Stock	-0.5	-	-	-	-
Other Financing Activities	-3	-3.2	-1.4	-1.7	-2
Financing Cash Flow	-0.9	-12.6	-3.5	-9.5	-7.2
Foreign Exchange Rate Adjustments	-0.5	-	-	0.4	0.3
Net Cash Flow	-2.1	-7.1	-2.5	9	-1.7
Free Cash Flow	-5.1	8.8	4.3	6	8.9
Free Cash Flow Growth	-	104.65%	-28.33%	-32.58%	-
Free Cash Flow Margin	-8.07%	13.00%	7.66%	12.61%	20.79%
Free Cash Flow Per Share	-0.01	0.02	0.01	0.01	0.02
Cash Interest Paid	3	1.8	1.4	1.7	2
Cash Income Tax Paid	1.7	1.4	0.3	-	-
Levered Free Cash Flow	-17.26	8.44	0.58	8.14	0.04
Unlevered Free Cash Flow	-16.95	8.69	0.7	8.33	0.23
Change in Net Working Capital	18.7	-1.5	4.9	-3.2	5.9

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