NZE:CDI Cash Flow Statement

Financials in millions NZD. Fiscal year is January - December.

Millions NZD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	11.07	15.38	13.46	31.19	31.26
Depreciation & Amortization	0.6	0.6	0.97	0.56	0.09
Other Operating Activities	-0.99	5.39	-1.6	-0.37	-4.33
Change in Accounts Receivable	1.66	-0.94	-4.25	3.15	-1.99
Change in Inventory	-24.03	-26.9	-21.39	-17.41	-24.3
Change in Accounts Payable	2.71	-1.65	2.5	-5.9	3.39
Operating Cash Flow	-8.99	-8.13	-10.31	11.22	4.12
Operating Cash Flow Growth	-	-	-	172.63%	-92.48%
Capital Expenditures	-0.03	-0	-0.01	-0	-0
Sale (Purchase) of Real Estate	-0.54	-1.02	-0.39	-13.59	-15.59
Investment in Securities	-	49.52	-9.93	-10.08	56.62
Investing Cash Flow	-0.56	48.5	-10.33	-23.67	41.02
Long-Term Debt Repaid	-0.04	-0.05	-0.04	-0.02	-0.02
Net Debt Issued (Repaid)	-0.04	-0.05	-0.04	-0.02	-0.02
Common Dividends Paid	-9.54	-9.45	-8.62	-8.67	-2.02
Other Financing Activities	-	-	-	-0.02	-
Financing Cash Flow	-9.81	-9.72	-8.87	-8.92	-2.23
Net Cash Flow	-19.36	30.64	-29.51	-21.36	42.91
Free Cash Flow	-9.02	-8.13	-10.32	11.22	4.11
Free Cash Flow Growth	-	-	-	172.73%	-92.49%
Free Cash Flow Margin	-23.65%	-16.57%	-33.54%	16.72%	4.47%
Free Cash Flow Per Share	-0.03	-0.03	-0.04	0.04	0.01
Cash Income Tax Paid	5.37	6	6.85	12.5	12
Levered Free Cash Flow	24.02	6.47	1.66	27.91	49.37
Unlevered Free Cash Flow	24.02	6.47	1.66	27.92	49.37
Change in Working Capital	-19.66	-29.5	-23.14	-20.16	-22.91

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