Cobalt Blue Holdings Limited (CBBHF)

Cobalt Blue Holdings Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020
Net Income	-38.09	-37.6	-5.47	-5.23	-2.68	-2.38
Depreciation & Amortization	30.85	30.85	0.16	0.23	0.24	0.26
Other Amortization	-	-	-	-	0	0.03
Stock-Based Compensation	0.61	0.61	0.98	1.32	0.27	0.04
Change in Accounts Receivable	-0	-0	0.18	-0.06	0.15	0.09
Change in Accounts Payable	-0.4	-0.4	0.57	0.33	-0.19	0.19
Change in Unearned Revenue	0.89	0.89	-	-	-	-
Change in Other Net Operating Assets	-0.02	-0.02	-0.05	-0.07	0.1	-0.07
Operating Cash Flow	-5.43	-5.67	-3.62	-3.47	-2.11	-1.85
Capital Expenditures	-5.89	-16.88	-25.08	-9.64	-6.36	-2.35
Other Investing Activities	6.92	11.17	8.46	0.38	1.05	1.75
Investing Cash Flow	1.03	-5.71	-16.62	-9.26	-5.31	-0.6
Short-Term Debt Repaid	-	-	-	-	-0.06	-
Long-Term Debt Repaid	-	-0.28	-0.32	-0.37	-0.36	-0.23
Total Debt Repaid	-0.25	-0.28	-0.32	-0.37	-0.42	-0.23
Net Debt Issued (Repaid)	-0.25	-0.28	-0.32	-0.37	-0.42	-0.23
Issuance of Common Stock	5	5.01	26	14.55	15.8	-
Other Financing Activities	-0.23	-0.23	-0.36	-0.36	-0.58	-
Financing Cash Flow	4.52	4.5	25.33	13.83	14.8	-0.23
Net Cash Flow	0.12	-6.87	5.09	1.09	7.38	-2.68
Free Cash Flow	-11.32	-22.55	-28.71	-13.11	-8.47	-4.2
Free Cash Flow Margin	-837.75%	-1609.21%	-12321.03%	-	-7303.45%	-3389.52%
Free Cash Flow Per Share	-0.03	-0.06	-0.08	-0.04	-0.04	-0.03
Cash Interest Paid	0.03	0.03	0.04	0.02	0.02	0.03
Levered Free Cash Flow	85.7	71.4	143.92	-10	-7.09	-2.89
Unlevered Free Cash Flow	85.75	71.42	143.95	-9.99	-7.08	-2.79
Change in Working Capital	0.47	0.47	0.71	0.21	0.06	0.21

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