Nuix Limited (ASX:NXL)
Australia
· Delayed Price · Currency is AUD 1.805
+0.025 (1.40%)
Mar 10, 2026, 4:10 PM AEST
Nuix Limited 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 | 2020 - 2017 |
|---|---|---|---|---|---|---|---|
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 | 2020 - 2017 |
| Net Income | 12.27 | -9.21 | 5.03 | -5.59 | -22.79 | -1.41 | Upgrade
|
| Depreciation & Amortization | 49.71 | 54.89 | 49.8 | 40.34 | 35.22 | 30.94 | Upgrade
|
| Other Amortization | 0.3 | 0.3 | 0.31 | 0.36 | 0.43 | 0.2 | Upgrade
|
| Stock-Based Compensation | 6.43 | 6.43 | 6.72 | 3.51 | 3 | 4.63 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.31 | 0.31 | 0.1 | 0.96 | 1.22 | 2.23 | Upgrade
|
| Other Operating Activities | 13.33 | 3.01 | 4.34 | -0.73 | -0.71 | -0.87 | Upgrade
|
| Change in Accounts Receivable | -22.27 | -22.27 | -6.74 | -19.58 | 9.35 | -15.88 | Upgrade
|
| Change in Accounts Payable | -12.57 | -12.57 | -3.58 | -2.59 | 3.19 | -3.04 | Upgrade
|
| Change in Unearned Revenue | 6.42 | 6.42 | -8.02 | 5.76 | 3.25 | -3.07 | Upgrade
|
| Change in Income Taxes | 1.84 | 1.84 | -2.22 | -0.32 | -0.54 | -0.38 | Upgrade
|
| Change in Other Net Operating Assets | 2.65 | 2.65 | 5.12 | 10.59 | -1.48 | -2.77 | Upgrade
|
| Operating Cash Flow | 53.47 | 26.85 | 50.34 | 32.56 | 29.86 | 10.8 | Upgrade
|
| Operating Cash Flow Growth | 35.16% | -46.66% | 54.60% | 9.05% | 176.47% | -81.56% | Upgrade
|
| Capital Expenditures | -2.33 | -1.59 | -0.74 | -1.3 | -2.36 | -1.05 | Upgrade
|
| Cash Acquisitions | 0.01 | 0.01 | -5.36 | -6.89 | -6.86 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -19.31 | -21.25 | -32.36 | -37.23 | -40.5 | -34.26 | Upgrade
|
| Other Investing Activities | -0.01 | -0.01 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -21.64 | -22.84 | -38.46 | -45.42 | -49.72 | -35.31 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -25.07 | Upgrade
|
| Long-Term Debt Repaid | - | -4.39 | -2.9 | -2.88 | -2.73 | -3.74 | Upgrade
|
| Total Debt Repaid | -2.91 | -4.39 | -2.9 | -2.88 | -2.73 | -28.81 | Upgrade
|
| Net Debt Issued (Repaid) | -2.91 | -4.39 | -2.9 | -2.88 | -2.73 | -28.81 | Upgrade
|
| Issuance of Common Stock | - | 0.84 | - | - | - | 275.66 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -0.18 | - | - | Upgrade
|
| Other Financing Activities | -0.78 | -0.02 | -0.54 | -1.24 | -1.63 | -188.75 | Upgrade
|
| Financing Cash Flow | -3.69 | -3.57 | -3.45 | -4.3 | -4.36 | 58.11 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.05 | 1.5 | 0 | -0.1 | 0.2 | -1.27 | Upgrade
|
| Net Cash Flow | 27.09 | 1.94 | 8.44 | -17.26 | -24.02 | 32.33 | Upgrade
|
| Free Cash Flow | 51.14 | 25.27 | 49.6 | 31.26 | 27.5 | 9.75 | Upgrade
|
| Free Cash Flow Growth | 33.50% | -49.06% | 58.66% | 13.67% | 182.09% | -82.95% | Upgrade
|
| Free Cash Flow Margin | 21.53% | 11.41% | 22.48% | 17.13% | 18.06% | 5.54% | Upgrade
|
| Free Cash Flow Per Share | 0.15 | 0.08 | 0.15 | 0.10 | 0.09 | 0.03 | Upgrade
|
| Cash Interest Paid | 0.78 | 0.76 | 0.54 | 1.24 | 1.63 | 1.46 | Upgrade
|
| Cash Income Tax Paid | 1.45 | 2.56 | 1.75 | 0.28 | 0.39 | 0.2 | Upgrade
|
| Levered Free Cash Flow | 44 | 8.91 | 33.94 | 3.49 | -1.11 | 0.4 | Upgrade
|
| Unlevered Free Cash Flow | 44.77 | 9.76 | 34.5 | 4.24 | -0.15 | 1.2 | Upgrade
|
| Change in Working Capital | -28.88 | -28.88 | -15.95 | -6.29 | 13.5 | -24.92 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.