Invictus Energy Limited (IVCTF)

Invictus Energy 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	-4.2	-5	-4.66	-3.64	-1.22	-1.73
Depreciation & Amortization	0.21	0.24	0.25	0.26	0.14	0.13
Stock-Based Compensation	1.77	1.77	1.46	1.72	0.59	0.14
Other Operating Activities	-0.43	-0.08	-0.13	-0.14	0.04	-0.04
Change in Accounts Receivable	0.09	0.09	-0.1	-0.2	-0.02	0
Change in Accounts Payable	0.38	0.38	0.6	0.38	-0.26	-0.13
Change in Other Net Operating Assets	0.03	0.03	0.01	0.01	-0.04	0.02
Operating Cash Flow	-2.14	-2.57	-2.57	-1.62	-0.77	-1.61
Capital Expenditures	-22.32	-47.29	-48.67	-14.19	-1.34	-0.81
Other Investing Activities	0.03	-	-0.79	-0.02	-	-
Investing Cash Flow	-22.28	-47.29	-49.46	-14.21	-1.34	-0.81
Long-Term Debt Repaid	-	-	-	-	-	-0.11
Total Debt Repaid	-	-	-	-	-	-0.11
Net Debt Issued (Repaid)	-	-	-	-	-	-0.11
Issuance of Common Stock	35.07	32.31	64.29	22.94	10.32	1.94
Other Financing Activities	-2.27	-2.11	-3.37	-2.57	-0.54	-0.11
Financing Cash Flow	32.8	30.19	60.92	20.37	9.79	1.72
Foreign Exchange Rate Adjustments	0.43	-0.01	0.32	0.04	-0.04	-0.02
Miscellaneous Cash Flow Adjustments	-	-	-	-0	-	-
Net Cash Flow	8.81	-19.68	9.21	4.58	7.64	-0.72
Free Cash Flow	-24.46	-49.86	-51.24	-15.8	-2.11	-2.42
Free Cash Flow Per Share	-0.02	-0.04	-0.06	-0.03	-0.00	-0.01
Cash Interest Paid	0.02	-	-	-	-	-
Levered Free Cash Flow	-34.73	-47.95	-51.7	-11.33	-1.29	-1.67
Unlevered Free Cash Flow	-34.72	-47.93	-51.66	-11.3	-1.28	-1.67
Change in Working Capital	0.5	0.5	0.51	0.19	-0.32	-0.1

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