IBC Advanced Alloys Cash Flow Statement

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

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '25 Mar 31, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021	Jun '20 Jun 30, 2020
Net Income	-3.4	0.06	0.45	-1.13	-1.52	-1.12
Depreciation & Amortization	0.01	0.64	0.61	1.55	1.18	1.3
Stock-Based Compensation	0.52	0.4	0.24	0.32	0.29	0.05
Other Adjustments	1.82	1.97	2.86	1.55	1.3	0.41
Change in Receivables	1.08	2.17	-2.23	-0.87	0.24	0.24
Changes in Inventories	-7.52	-7.96	-5.22	-0.77	-0.92	-0.28
Changes in Accounts Payable	3.04	2.48	-2.52	1	0.83	-1.59
Changes in Unearned Revenue	-1.13	-3.19	3.17	-0.91	1.99	-1.07
Changes in Other Operating Activities	8.57	8.72	-0.04	0.31	-0.38	0.01
Operating Cash Flow	4.65	4.75	-1.43	1.05	3.01	-2.06
Operating Cash Flow Growth	11.42%	-	-	-65.00%	-	-
Capital Expenditures	-0.47	-0.53	-0.46	-4.06	-2.4	-0.27
Sale of Property, Plant & Equipment	-	-	-	0.15	0	-
Investing Cash Flow	0.26	-0.53	-0.46	-3.91	-2.4	-0.27
Short-Term Debt Issued	0.44	1.07	1.08	0.27	0.12	0.51
Net Short-Term Debt Issued (Repaid)	0.44	1.07	1.08	0.27	0.12	0.51
Long-Term Debt Issued	1.13	4.91	2.6	4.46	1.1	0.94
Long-Term Debt Repaid	-3.04	-6.94	-1.25	-1.8	-0.6	-0.4
Net Long-Term Debt Issued (Repaid)	-1.91	-2.04	1.35	2.66	0.5	0.54
Issuance of Common Stock	0.02	-	1.45	0.01	1.79	2.09
Net Common Stock Issued (Repurchased)	0.02	-	1.45	0.01	1.79	2.09
Other Financing Activities	-1.21	-2.61	-1.14	-1.92	-1.16	-1.01
Financing Cash Flow	-5.48	-3.04	1.48	1.01	1.25	2.13
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.27	0.16	0.01	-0.03	-0.01	-0.01
Net Cash Flow	-0.55	1.33	-0.4	-1.88	1.85	-0.21
Free Cash Flow	4.19	4.22	-1.89	-3.01	0.6	-2.33
Free Cash Flow Growth	-0.80%	-	-	-	-	-
FCF Margin	35.86%	16.45%	-8.77%	-11.18%	2.76%	-11.01%
Free Cash Flow Per Share	0.04	0.04	-0.02	-0.04	0.01	-0.05
Levered Free Cash Flow	-0.16	0.89	-7.97	-1.09	-0.61	-1.98
Unlevered Free Cash Flow	2.3	2.98	-3.47	-2.62	0.04	-2.68

Updated Mar 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.