Liontown Cash Flow Statement

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

Millions AUD. 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	-362	-193.28	-64.92	-22.21	40.86	-10.57
Depreciation & Amortization	6.95	1.57	9.69	0.32	0.23	0.08
Loss (Gain) From Sale of Assets	-	-	0.15	-0.35	-90.28	-0.6
Loss (Gain) From Sale of Investments	-	-	-0.2	-	-	-
Stock-Based Compensation	4.18	4.18	7.08	4.52	3.16	2.23
Other Operating Activities	381.95	236.48	7.08	0.23	0.02	0.01
Change in Accounts Receivable	-4.11	-4.11	-0.34	-4.55	-1.15	-0.01
Change in Inventory	-83.2	-83.2	-11.86	-	-	-
Change in Accounts Payable	38.81	38.81	6	5.07	-0.44	1.08
Change in Other Net Operating Assets	0.08	0.08	0.3	0.81	0.12	0.05
Operating Cash Flow	-17.16	0.71	-47.02	-16.35	-47.01	-8.22
Capital Expenditures	-145.46	-330.69	-665.73	-232.65	-13.27	-0.09
Sale of Property, Plant & Equipment	-	-	-	-	-	1.5
Investment in Securities	-	-	-15.06	-11.42	-	-
Other Investing Activities	5	-	-	-	-0.68	-
Investing Cash Flow	-140.46	-330.69	-680.79	-244.07	-13.95	1.41
Long-Term Debt Issued	-	387.29	181.25	118.75	-	-
Total Debt Issued	15	387.29	181.25	118.75	-	-
Long-Term Debt Repaid	-	-10.2	-1.43	-0.89	-0.07	-0.04
Net Debt Issued (Repaid)	4.12	377.08	179.82	117.86	-0.07	-0.04
Issuance of Common Stock	372.05	-	389.94	0.3	516.9	14.77
Other Financing Activities	-20.93	-14.48	-24.45	-5.38	-15.34	-0.63
Financing Cash Flow	355.25	362.6	545.31	112.78	501.49	14.1
Net Cash Flow	197.63	32.63	-182.49	-147.64	440.53	7.29
Free Cash Flow	-162.62	-329.98	-712.75	-249.01	-60.28	-8.32
Free Cash Flow Margin	-40.18%	-110.89%	-	-169391.84%	-	-
Free Cash Flow Per Share	-0.06	-0.14	-0.30	-0.11	-0.03	-0.01
Cash Interest Paid	11.55	11.84	1.72	0.11	0.02	0.01
Cash Income Tax Paid	0.84	-	-	-	-	-
Levered Free Cash Flow	-273.11	-514.99	-669.45	-211.81	-25.75	-2.47
Unlevered Free Cash Flow	-234.68	-487.21	-669.09	-211.67	-25.74	-2.47
Change in Working Capital	-48.24	-48.24	-5.9	1.14	-0.98	0.62

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