5E Advanced Materials, Inc. (FEAM)

5E Advanced Materials Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2024	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020
Net Income	-65.5	-62.01	-30.62	-66.71	-19.25	-5.19
Depreciation & Amortization	10.32	5.4	0.39	0.25	0.03	0.03
Other Amortization	2.35	3.48	4.91	-	-	-
Asset Writedown & Restructuring Costs	-	-	0.91	-	-	-
Stock-Based Compensation	4.24	3.49	4.95	37.73	6.41	2.6
Other Operating Activities	18.02	20.2	-11.74	-1.06	1.67	0.37
Change in Accounts Receivable	-	-	-	-	-	-0.01
Change in Accounts Payable	4.2	2.67	0.82	2.53	0.24	0.06
Change in Other Net Operating Assets	0.02	-0.11	-0.3	-1.35	0.02	-
Operating Cash Flow	-26.36	-26.87	-30.7	-28.62	-10.89	-2.15
Capital Expenditures	-6.04	-7.19	-40.08	-11.4	-12.18	-6.08
Other Investing Activities	0.09	-	0.78	-	-0.78	-
Investing Cash Flow	-5.96	-7.19	-39.31	-11.4	-12.96	-6.08
Short-Term Debt Issued	-	-	-	-	-	2.93
Long-Term Debt Issued	-	6	60	-	-	-
Total Debt Issued	12	6	60	-	-	2.93
Short-Term Debt Repaid	-	-	-	-	-	-2.47
Long-Term Debt Repaid	-	-0.04	-0.04	-0.11	-0	-
Total Debt Repaid	-0.04	-0.04	-0.04	-0.11	-0	-2.47
Net Debt Issued (Repaid)	11.96	5.96	59.96	-0.11	-0	0.46
Issuance of Common Stock	18.94	15.79	3.47	31.53	39.35	45.33
Other Financing Activities	-3.4	-3.12	-4.16	-0.8	-1.57	-1.6
Financing Cash Flow	27.37	18.63	59.27	30.62	37.77	44.19
Foreign Exchange Rate Adjustments	-	-	-	-0.36	0.25	-0.11
Net Cash Flow	-4.95	-15.43	-10.73	-9.75	14.17	35.85
Free Cash Flow	-32.4	-34.06	-70.78	-40.02	-23.07	-8.23
Free Cash Flow Margin	-	-	-	-	-	-4179.81%
Free Cash Flow Per Share	-0.56	-0.65	-1.61	-0.98	-0.68	-0.04
Cash Interest Paid	0.04	0.02	0.01	0.01	0	0.54
Levered Free Cash Flow	-21.3	-20.37	-55.28	-11.59	-18.12	-2.81
Unlevered Free Cash Flow	-19.55	-19.98	-55.91	-11.59	-18.12	-2.59
Change in Net Working Capital	1.66	-0.73	-1.21	-4.23	1.33	-3.6

Source: S&P Capital IQ. Standard template. Financial Sources.