Solution Dynamics Limited (NZE:SDL)

Solution Dynamics Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	2.62	2.82	3.43	2.56	2.03
Depreciation & Amortization	0.86	0.85	0.97	0.94	1.27
Other Amortization	0.06	0.05	0.09	0.11	0.17
Provision & Write-off of Bad Debts	-	-	-0.02	0.09	-0.04
Other Operating Activities	-0.04	-0.3	0.28	0.2	-1.07
Change in Accounts Receivable	0.11	0.66	-0.5	1.48	-0.72
Change in Inventory	-0.06	-0.09	0.05	-0.07	0.05
Change in Accounts Payable	0.77	-0.67	0.46	-1.14	0.67
Change in Other Net Operating Assets	-0.03	0.03	0.1	-1.2	0.23
Operating Cash Flow	4.29	3.36	4.84	2.98	2.61
Operating Cash Flow Growth	27.96%	-30.73%	62.57%	14.22%	-54.77%
Capital Expenditures	-0.07	-0.06	-0.28	-0.15	-0.15
Sale (Purchase) of Intangibles	-	-0.02	-	-	-
Other Investing Activities	-1.28	-2.75	-	-2.43	-0.6
Investing Cash Flow	-1.35	-2.83	-0.28	-2.59	-0.75
Long-Term Debt Issued	-	-	-	2.52	0.6
Long-Term Debt Repaid	-0.73	-0.83	-0.87	-0.82	-0.79
Net Debt Issued (Repaid)	-0.73	-0.83	-0.87	1.7	-0.19
Issuance of Common Stock	-	-	-	0.16	-
Repurchase of Common Stock	-0.01	-	-	-	-
Common Dividends Paid	-0.37	-1.25	-2.06	-1.9	-1.9
Other Financing Activities	-0.09	-0.13	-0.02	-0.06	-0.07
Financing Cash Flow	-1.2	-2.2	-2.95	-0.1	-2.16
Net Cash Flow	1.74	-1.68	1.62	0.3	-0.3
Free Cash Flow	4.23	3.29	4.57	2.83	2.46
Free Cash Flow Growth	28.47%	-27.96%	61.70%	14.88%	-55.69%
Free Cash Flow Margin	10.29%	8.55%	11.29%	7.04%	7.17%
Free Cash Flow Per Share	0.29	0.22	0.31	0.19	0.16
Cash Interest Paid	0.09	0.13	0.14	-	0.07
Cash Income Tax Paid	0.63	1.24	-	-	-
Levered Free Cash Flow	5.52	4.24	4.14	2.22	1.73
Unlevered Free Cash Flow	5.58	4.32	4.23	2.26	1.77
Change in Working Capital	0.79	-0.07	0.1	-0.92	0.24

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