Steel & Tube Holdings 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	-26.38	-24.37	2.64	17	30.19	15.37
Depreciation & Amortization	23.21	21.55	20.08	19.11	17.39	15.56
Other Amortization	1.9	1.9	1.77	1.75	1.58	2.34
Loss (Gain) From Sale of Assets	-0.03	-0.03	-0.05	-0.02	0.04	-0.83
Asset Writedown & Restructuring Costs	-	-	-	-0.18	-0.53	-1.88
Stock-Based Compensation	0.67	0.67	0.52	0.41	0.44	0.43
Other Operating Activities	-26.2	-8.98	1.2	0.47	11.38	-0.81
Change in Accounts Receivable	1.76	1.76	15.19	22.59	-18.39	-9.6
Change in Inventory	7.72	7.72	17.84	56.48	-78.99	-12.41
Change in Accounts Payable	6.29	6.29	-7.38	-19.93	2.78	21.15
Change in Income Taxes	3.47	3.47	-10.24	0.59	-	-
Change in Other Net Operating Assets	0.43	0.43	0.68	-	-	-
Operating Cash Flow	-7.14	10.43	42.24	98.28	-34.12	29.33
Operating Cash Flow Growth	-	-75.31%	-57.03%	-	-	-25.94%
Capital Expenditures	-6.74	-6.87	-9.5	-6.25	-6.18	-5.54
Sale of Property, Plant & Equipment	0.15	0.1	0.12	0.11	0.07	8.65
Cash Acquisitions	-30.24	-30.24	-0.65	-8.91	-	-
Investing Cash Flow	-36.84	-37.01	-11.54	-15.05	-6.11	3.11
Short-Term Debt Issued	-	-	-	-	51	-
Long-Term Debt Issued	-	50	-	-	-	-
Total Debt Issued	50	50	-	-	51	-
Short-Term Debt Repaid	-	-	-	-51	-	-10
Long-Term Debt Repaid	-	-15.26	-15.15	-14.77	-13.18	-12.82
Total Debt Repaid	-16.56	-15.26	-15.15	-65.77	-13.18	-22.82
Net Debt Issued (Repaid)	33.44	34.74	-15.15	-65.77	37.82	-22.82
Common Dividends Paid	-0	-3.12	-13.33	-19.03	-14.59	-2.01
Financing Cash Flow	33.44	31.63	-28.48	-84.8	23.24	-24.83
Net Cash Flow	-10.55	5.04	2.22	-1.57	-16.99	7.62
Free Cash Flow	-13.89	3.56	32.74	92.03	-40.3	23.79
Free Cash Flow Growth	-	-89.14%	-64.43%	-	-	-25.69%
Free Cash Flow Margin	-3.46%	0.92%	6.83%	15.62%	-6.73%	4.95%
Free Cash Flow Per Share	-0.08	0.02	0.20	0.54	-0.24	0.14
Cash Interest Paid	9.21	7.37	6.27	7.54	5.81	5.7
Cash Income Tax Paid	-	-3.6	9.81	5.24	-	-
Levered Free Cash Flow	-4.86	11.14	30.54	86.54	-51.42	19.61
Unlevered Free Cash Flow	1.05	15.98	34.51	91.32	-47.79	23.27
Change in Working Capital	19.68	19.68	16.08	59.73	-94.6	-0.86

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.