Tamboran Resources Corporation (TBNRL)

Tamboran Resources Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	-31.64	-36.9	-21.92	-32.03	-7.44	-17.86
Depreciation & Amortization	1.15	1.13	1.01	0.72	0.39	0.34
Other Amortization	-	-	-	-	-	0.36
Loss (Gain) From Sale of Assets	-	0.38	0.03	12.58	-	-
Stock-Based Compensation	4.03	4.35	0.56	0.91	1	3.33
Other Operating Activities	0.6	6.19	1.98	-0.29	-0.31	7.29
Change in Accounts Receivable	-1.25	-1.28	0.12	-0.62	-0.55	-0.22
Change in Accounts Payable	-7.85	-3.3	9.3	5.67	-0.71	0.3
Change in Other Net Operating Assets	-0.29	-0.21	-2.48	0.26	-	-
Operating Cash Flow	-35.24	-29.64	-11.4	-12.8	-7.62	-6.47
Capital Expenditures	-122.93	-110.13	-63.7	-113.36	-37.82	-9.91
Sale of Property, Plant & Equipment	-	7.99	0.44	2.46	-	-
Cash Acquisitions	-1.84	-	-	-	-0.71	-
Investment in Securities	-	-	-	-0.81	-0.14	-
Other Investing Activities	-4.74	3.37	-2.85	4.24	-	-
Investing Cash Flow	-129.51	-98.77	-66.11	-107.46	-38.66	-9.91
Long-Term Debt Repaid	-	-7.77	-5.47	-	-0.25	-0.23
Net Debt Issued (Repaid)	24.11	-7.77	-5.47	-	-0.25	-0.23
Issuance of Common Stock	122.76	51.81	148.63	89.33	24.09	45.99
Other Financing Activities	56.32	57.01	3.23	16.85	-2.41	-2.51
Financing Cash Flow	203.19	101.06	146.39	106.18	21.44	59.48
Foreign Exchange Rate Adjustments	0.54	-2.24	-1.19	2.67	-0.14	-
Net Cash Flow	38.98	-29.58	67.69	-11.41	-24.99	43.1
Free Cash Flow	-158.18	-139.77	-75.1	-126.16	-45.44	-16.38
Free Cash Flow Per Share	-0.05	-0.05	-0.04	-0.10	-0.06	-0.13
Cash Interest Paid	4.86	2.8	2.85	-	0.03	0.06
Levered Free Cash Flow	-135.28	-113.35	-86.66	-120.43	-45.29	-13.81
Unlevered Free Cash Flow	-135.23	-113.35	-86.66	-120.43	-45.26	-11.98
Change in Working Capital	-9.39	-4.79	6.94	5.31	-1.25	0.08

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