Tetratherix 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
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
Net Income	-11.97	-9.43	-2.55	-1.82	-1.54
Depreciation & Amortization	0.43	0.08	0.08	0.07	0.08
Other Amortization	0	0	-	-	-
Asset Writedown & Restructuring Costs	0.01	0.01	-	-	0.04
Stock-Based Compensation	0.46	0.46	0.36	0.43	0.37
Other Operating Activities	3.26	4.95	-	-	-
Change in Accounts Receivable	-	-	-	0.3	0.03
Change in Accounts Payable	1.78	1.78	-0.34	0.54	0.03
Change in Other Net Operating Assets	-0.54	-0.54	-0.07	0.09	0.16
Operating Cash Flow	-6.56	-2.67	-2.52	-0.39	-0.82
Capital Expenditures	-2.52	-0.57	-0.02	-0	-
Sale (Purchase) of Intangibles	-0.03	-0.03	-0.02	-	-
Investing Cash Flow	-3.36	-0.59	-0.04	-0	-
Long-Term Debt Issued	-	-	0.05	0.36	0.03
Long-Term Debt Repaid	-	-0.07	-0.54	-0.02	-0.04
Net Debt Issued (Repaid)	-9.92	-0.07	-0.48	0.34	-0.01
Issuance of Common Stock	36.01	36.01	-	-	-
Other Financing Activities	-3.83	-3.47	-	-	-
Financing Cash Flow	22.27	32.47	2.42	0.65	0.49
Foreign Exchange Rate Adjustments	-0	0	-	-	-
Net Cash Flow	12.34	29.21	-0.13	0.25	-0.33
Free Cash Flow	-9.08	-3.24	-2.54	-0.39	-0.82
Free Cash Flow Margin	-454.27%	-307.63%	-294.27%	-69.44%	-74.22%
Free Cash Flow Per Share	-0.23	-0.13	-0.11	-0.01	-
Cash Interest Paid	0	0	0.04	0.02	0.02
Levered Free Cash Flow	-9.97	-1.58	-1.67	0.2	-
Unlevered Free Cash Flow	-9.79	-1.52	-1.6	0.28	-
Change in Working Capital	1.25	1.25	-0.41	0.93	0.22

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