Australian Agricultural Company Limited (ASAGF)

New Relic Cash Flow Statement

Financials in millions AUD. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	-1.05	-94.62	4.61	136.93	45.47
Depreciation & Amortization	28.78	24.82	23.78	19.84	18.62
Asset Writedown & Restructuring Costs	15.46	123.91	0.99	-198.82	-64.4
Other Operating Activities	-15.22	-20.11	-98.98	-70.58	-23.69
Change in Accounts Receivable	-5.04	-8.78	-2.75	0.35	2.87
Change in Inventory	-5.7	3.58	-13.72	4.34	0.03
Change in Accounts Payable	0.12	7	5.64	11.15	-5.9
Change in Other Net Operating Assets	-3.96	-3	7.19	-14.62	-8.83
Operating Cash Flow	27.07	9.32	16.03	24.25	18.42
Operating Cash Flow Growth	190.58%	-41.89%	-33.88%	31.62%	-8.43%
Capital Expenditures	-20.58	-31.83	-18.49	-15.18	-9.42
Sale of Property, Plant & Equipment	0.88	1.9	2.47	1.57	0.42
Investment in Securities	-1.23	-	-	-	2.65
Investing Cash Flow	-20.93	-29.93	-16.02	-13.61	-6.35
Long-Term Debt Issued	45	70	40	35	15
Long-Term Debt Repaid	-47.96	-44.45	-45.27	-45.24	-36.32
Net Debt Issued (Repaid)	-2.96	25.56	-5.27	-10.24	-21.32
Financing Cash Flow	-2.96	25.56	-5.27	-10.24	-21.32
Net Cash Flow	3.18	4.94	-5.25	0.39	-9.25
Free Cash Flow	6.49	-22.52	-2.45	9.07	9
Free Cash Flow Growth	-	-	-	0.76%	-
Free Cash Flow Margin	1.67%	-6.70%	-0.78%	3.28%	3.39%
Free Cash Flow Per Share	0.01	-0.04	-0.00	0.01	0.01
Cash Interest Paid	27.99	25.3	16.45	15.33	13.9
Levered Free Cash Flow	-122.77	-100.34	-158.5	-241.33	-114.95
Unlevered Free Cash Flow	-105.66	-84.8	-148.1	-233.06	-106.34
Change in Net Working Capital	-34.91	-60.17	12.95	123.8	23.79

Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.