ASX:WAG 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	0.85	0.95	-0.26	0.21	0.13
Depreciation & Amortization	0.08	0.08	0.07	-	-
Other Amortization	0	0	-	-	-
Loss (Gain) From Sale of Investments	-0.2	-0.2	-0.03	-0.02	0.02
Stock-Based Compensation	-	-	0.16	0.05	-
Other Operating Activities	0.09	-0.24	-	-	-0.02
Change in Accounts Receivable	-0.09	-0.09	-0	0	-0
Change in Accounts Payable	0.01	0.01	0.28	-0.02	0.31
Change in Unearned Revenue	0.05	0.05	-	-	-
Change in Income Taxes	-0.02	-0.02	0.07	0.06	-0.01
Change in Other Net Operating Assets	-0.12	-0.12	-0.12	-0.01	0.01
Operating Cash Flow	0.7	0.47	0.16	0.28	0.44
Operating Cash Flow Growth	142.46%	195.30%	-43.68%	-35.61%	-
Cash Acquisitions	-0.63	-0.63	-0.88	-	-
Investment in Securities	-1.9	-2.28	0.06	-0.07	-0.11
Investing Cash Flow	-2.52	-2.9	-0.82	-0.07	-0.11
Total Debt Issued	-	-	-	-	0.32
Long-Term Debt Repaid	-	-0.09	-0.06	-0.26	-
Net Debt Issued (Repaid)	-0.06	-0.09	-0.06	-0.26	0.32
Issuance of Common Stock	-	-	5	0.33	1.21
Other Financing Activities	-	-	-0.23	-	-
Financing Cash Flow	-0.06	-0.09	4.7	0.07	1.53
Miscellaneous Cash Flow Adjustments	-0.01	-0.01	-	-	-
Net Cash Flow	-1.89	-2.53	4.05	0.28	1.86
Cash Interest Paid	0	0	0.01	-	-
Cash Income Tax Paid	0.24	0.2	0.07	-	-
Levered Free Cash Flow	0.55	-0.17	1.41	0.25	-
Unlevered Free Cash Flow	0.55	-0.17	1.41	0.25	-
Change in Working Capital	-0.12	-0.12	0.22	0.04	0.3

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