Bremworth Cash Flow Statement

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

Millions NZD. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	19.1	4.64	10.74	2.24	1.73
Depreciation & Amortization	2.32	1.94	1.84	1.64	0.91
Loss (Gain) From Sale of Assets	-0.01	-	-0.03	-0.1	-2.65
Asset Writedown & Restructuring Costs	0.6	0.09	-	-	-
Stock-Based Compensation	0.12	0.12	0.2	0.36	0.05
Other Operating Activities	-0.54	-24.85	-30.36	0.13	-0.12
Change in Accounts Receivable	-1.87	-0.7	2.24	0.32	0.09
Change in Inventory	1.39	-8.23	6.14	-7.23	12.05
Change in Accounts Payable	-6.3	1.4	2.74	-0.86	2.45
Change in Unearned Revenue	-0.25	-0.21	0.09	0.07	0.35
Change in Income Taxes	0.2	0.06	0.15	-0.22	0.05
Change in Other Net Operating Assets	0.97	-1.55	-0.82	0.73	1.32
Operating Cash Flow	15.74	-27.29	-7.07	-2.92	16.22
Operating Cash Flow Growth	-	-	-	-	139.42%
Capital Expenditures	-5.54	-4.04	-1.96	-2.9	-2.48
Sale of Property, Plant & Equipment	0.07	-	0.04	0.11	0.03
Investment in Securities	-22	2.5	-3.5	8	-12
Other Investing Activities	2.14	25	35.49	-0.16	25.02
Investing Cash Flow	-25.33	23.46	30.08	5.05	10.57
Long-Term Debt Repaid	-1.46	-1.36	-2.05	-2.04	-17.54
Net Debt Issued (Repaid)	-1.46	-1.36	-2.05	-2.04	-17.54
Issuance of Common Stock	-	-	-	0.21	-
Repurchase of Common Stock	-0.33	-	-	-	-
Financing Cash Flow	-1.78	-1.36	-2.05	-1.83	-17.54
Foreign Exchange Rate Adjustments	-0.03	0.01	-0.01	0.07	-0.01
Net Cash Flow	-11.4	-5.17	20.95	0.37	9.23
Free Cash Flow	10.2	-31.33	-9.03	-5.82	13.74
Free Cash Flow Growth	-	-	-	-	195.12%
Free Cash Flow Margin	11.53%	-39.01%	-10.06%	-6.09%	12.31%
Free Cash Flow Per Share	0.14	-0.44	-0.13	-0.08	0.20
Cash Interest Paid	0.86	0.83	1.05	1.03	1.19
Cash Income Tax Paid	0.22	0.07	0.15	0.39	0.36
Levered Free Cash Flow	-18.87	-15.46	6.89	-7.44	14.34
Unlevered Free Cash Flow	-18.35	-14.95	7.44	-6.82	15.04
Change in Working Capital	-5.86	-9.23	10.55	-7.19	16.3

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