Graphene Manufacturing Group Ltd (TSXV:GMG)
Canada
· Delayed Price · Currency is CAD 1.900
-0.090 (-4.52%)
At close: Mar 9, 2026
TSXV:GMG 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 - 2019 |
|---|---|---|---|---|---|---|---|
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 - 2019 |
| Net Income | -28.33 | -8.57 | -7.4 | -9.32 | -11.77 | -8.11 | Upgrade
|
| Depreciation & Amortization | 1.72 | 1.82 | 1.97 | 1.15 | 0.35 | 0.26 | Upgrade
|
| Other Amortization | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.05 | 0.05 | 0.03 | - | 0.03 | - | Upgrade
|
| Stock-Based Compensation | 1.4 | 1.4 | 0.96 | 2.06 | 0.86 | 0.31 | Upgrade
|
| Other Operating Activities | 16.6 | 1.24 | -1.12 | -3.11 | 4.56 | 4.06 | Upgrade
|
| Change in Accounts Receivable | -0.62 | -0.62 | -0.19 | -2.89 | -0.76 | 0.14 | Upgrade
|
| Change in Inventory | -0.21 | -0.21 | -0.13 | -0.01 | -0.01 | -0.33 | Upgrade
|
| Change in Accounts Payable | 0.75 | 0.75 | 1.19 | 1.52 | 0.27 | 0.36 | Upgrade
|
| Change in Unearned Revenue | -0.02 | -0.02 | -0.09 | 0.11 | - | - | Upgrade
|
| Change in Other Net Operating Assets | 0.33 | 0.33 | -0.22 | -0.06 | -0.09 | -0.04 | Upgrade
|
| Operating Cash Flow | -8.33 | -3.83 | -4.99 | -10.55 | -6.57 | -3.35 | Upgrade
|
| Capital Expenditures | -0.78 | -0.76 | -2.4 | -2.39 | -1.07 | -0.26 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | 2.18 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.15 | -0.13 | -0.3 | -1.05 | -0.01 | -0.02 | Upgrade
|
| Investing Cash Flow | -0.93 | -0.89 | -2.7 | -3.44 | -1.08 | 1.9 | Upgrade
|
| Short-Term Debt Repaid | - | -0.13 | -0.06 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -0.51 | -0.4 | -0.25 | -0.09 | - | Upgrade
|
| Total Debt Repaid | -0.49 | -0.63 | -0.46 | -0.25 | -0.09 | - | Upgrade
|
| Net Debt Issued (Repaid) | -0.49 | -0.63 | -0.46 | -0.25 | -0.09 | - | Upgrade
|
| Issuance of Common Stock | 12.74 | 7.35 | 6.46 | 3.99 | 14.14 | 4.08 | Upgrade
|
| Other Financing Activities | 6.23 | 1.63 | 1.1 | 2.62 | 2.49 | 0.03 | Upgrade
|
| Financing Cash Flow | 18.48 | 8.34 | 7.09 | 6.36 | 16.55 | 4.11 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.06 | 0.1 | -0.06 | 0.02 | - | 0.04 | Upgrade
|
| Net Cash Flow | 9.17 | 3.73 | -0.67 | -7.61 | 8.9 | 2.7 | Upgrade
|
| Free Cash Flow | -9.11 | -4.59 | -7.39 | -12.95 | -7.63 | -3.6 | Upgrade
|
| Free Cash Flow Margin | - | -1929.40% | -2506.87% | -7613.10% | -14027.31% | -1462.96% | Upgrade
|
| Free Cash Flow Per Share | -0.09 | -0.05 | -0.09 | -0.16 | -0.10 | -0.06 | Upgrade
|
| Cash Interest Paid | 0.08 | 0.08 | 0.11 | 0.1 | 0.04 | 0 | Upgrade
|
| Levered Free Cash Flow | 15.52 | -0.34 | -4.89 | -10.7 | -2.75 | 0 | Upgrade
|
| Unlevered Free Cash Flow | 15.6 | -0.29 | -4.83 | -10.64 | -2.72 | 0 | Upgrade
|
| Change in Working Capital | 0.23 | 0.23 | 0.56 | -1.33 | -0.6 | 0.13 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.