Marlin Global Cash Flow Statement

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

Millions NZD. 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	-1.28	0.33	37.19	23.6	-60.43	69.18
Loss (Gain) From Sale of Investments	30.14	26.69	-28.28	-40.81	88.76	-43.22
Other Operating Activities	-22.41	-19.55	-7.74	32.57	-17.83	-46.18
Change in Accounts Receivable	0.03	-0.45	2.57	-1.39	-1.13	1.48
Change in Accounts Payable	-0	-0.89	-6.89	7.87	-2.95	-0.08
Change in Income Taxes	-0.55	1.04	1.13	0.74	-3.06	2.24
Operating Cash Flow	5.93	7.16	-2.02	22.58	3.37	-16.58
Operating Cash Flow Growth	-66.64%	-	-	570.26%	-	-
Issuance of Common Stock	0.98	0.98	3.47	-	5.67	28.65
Repurchase of Common Stock	-0.44	-1.18	-0.41	-	-	-
Common Dividends Paid	-10.65	-10.96	-10.09	-8.91	-11.53	-9.6
Other Financing Activities	-	-	-0.01	-0.03	-	-0.01
Financing Cash Flow	-10.12	-11.16	-7.04	-8.94	-5.86	19.04
Foreign Exchange Rate Adjustments	-0.13	-0	-0	-0	-0	0.01
Net Cash Flow	-4.32	-4	-9.07	13.64	-2.49	2.46
Cash Income Tax Paid	2.53	1.13	0.06	0.06	2.24	0.09
Levered Free Cash Flow	-4.76	-1.72	18.62	21.33	-44.93	50.43
Unlevered Free Cash Flow	-4.76	-1.72	18.62	21.33	-44.93	50.43
Change in Working Capital	-0.53	-0.3	-3.2	7.22	-7.14	3.64

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