LifeVantage Corporation (LFVN)

LifeVantage Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	9.81	2.94	2.54	3.12	12.89
Depreciation & Amortization	4.6	4.87	5.33	5.05	5.83
Other Amortization	0.03	0.01	-	-	-
Loss (Gain) From Sale of Assets	-0	0	0.03	-	-0.01
Loss (Gain) From Sale of Investments	-	-	-	2.21	-
Stock-Based Compensation	5.7	3.28	3.19	1.77	2.04
Other Operating Activities	-1.7	-1.28	-1.7	-0.08	0.96
Change in Accounts Receivable	-0.24	-1.42	1.56	-0.61	-0.27
Change in Inventory	-5.22	0.66	0.06	-1.19	-2.07
Change in Accounts Payable	-1.3	2.3	-3.98	0.82	3.21
Change in Income Taxes	-0.52	0.13	1.06	-1.09	-0.99
Change in Other Net Operating Assets	0.73	0.71	-1.25	-2.03	-5.32
Operating Cash Flow	11.88	12.2	6.83	7.96	16.27
Operating Cash Flow Growth	-2.61%	78.63%	-14.21%	-51.09%	-11.20%
Capital Expenditures	-1.37	-2.25	-3.07	-1.53	-3.74
Sale of Property, Plant & Equipment	0	-	0.01	-	0.01
Investing Cash Flow	-1.37	-2.25	-3.06	-1.53	-3.73
Issuance of Common Stock	0.28	0.27	0.25	0.51	1.9
Repurchase of Common Stock	-5.81	-7.65	-1.02	-9.08	-13.35
Common Dividends Paid	-2.07	-6.94	-1.59	-0.38	-
Other Financing Activities	-	-0.1	-	-	-
Financing Cash Flow	-7.6	-14.42	-2.36	-8.95	-11.45
Foreign Exchange Rate Adjustments	0.4	-0.25	0	-0.46	-0.05
Net Cash Flow	3.32	-4.72	1.42	-2.98	1.04
Free Cash Flow	10.51	9.95	3.76	6.43	12.53
Free Cash Flow Growth	5.58%	164.61%	-41.50%	-48.70%	-19.90%
Free Cash Flow Margin	4.60%	4.97%	1.76%	3.12%	5.69%
Free Cash Flow Per Share	0.81	0.77	0.30	0.49	0.88
Cash Interest Paid	0	0.02	0.01	0.01	0.02
Cash Income Tax Paid	4.92	2.31	1.87	2.6	4.02
Levered Free Cash Flow	11.48	12.93	7.16	8.21	11.18
Unlevered Free Cash Flow	11.47	12.94	7.16	8.21	11.19
Change in Working Capital	-6.55	2.38	-2.56	-4.1	-5.43

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q