Vista Group International Limited (ASX:VGL)
Australia
· Delayed Price · Currency is AUD 2.980
+0.150 (5.30%)
Aug 15, 2025, 4:10 PM AEST
Vista Group International Cash Flow Statement
Financials in millions NZD. Fiscal year is January - December.
Millions NZD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | -0.1 | -1 | -13.9 | -21.4 | -9.8 | -51.8 | Upgrade
|
| Depreciation & Amortization | 7.1 | 6.6 | 8.6 | 7.7 | 7 | 11.7 | Upgrade
|
| Other Amortization | 13.2 | 13.2 | 11.3 | 9.5 | 6.9 | 6 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 3.6 | 2.8 | 0.7 | 13.4 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | 8.9 | - | 15 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | 2.7 | 2 | 3 | Upgrade
|
| Stock-Based Compensation | 1.3 | 1.8 | 3.2 | 4.5 | 5.2 | 0.5 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.2 | 0.7 | -2.1 | -5.4 | -4.5 | 18.9 | Upgrade
|
| Other Operating Activities | 2 | 1.2 | -11.1 | -5.9 | -3.2 | -12 | Upgrade
|
| Change in Accounts Receivable | -8.4 | -5.3 | 11.9 | 0.5 | 9 | -7.2 | Upgrade
|
| Change in Accounts Payable | 11.7 | -1.1 | -3.2 | 7.4 | -0.4 | 5.5 | Upgrade
|
| Change in Income Taxes | 0.9 | 0.7 | 0.7 | 1.1 | -1.6 | - | Upgrade
|
| Operating Cash Flow | 27.9 | 16.8 | 9 | 12.4 | 11.3 | 3 | Upgrade
|
| Operating Cash Flow Growth | 381.03% | 86.67% | -27.42% | 9.74% | 276.67% | -80.64% | Upgrade
|
| Capital Expenditures | -0.6 | -0.5 | -0.8 | -2.1 | -0.9 | -1.4 | Upgrade
|
| Cash Acquisitions | - | - | - | -3.3 | -0.3 | -3.3 | Upgrade
|
| Sale (Purchase) of Intangibles | -17.1 | -17.6 | -19.5 | -16.8 | -11.9 | -12.8 | Upgrade
|
| Other Investing Activities | 0.3 | 0.1 | -0.2 | 0.4 | 0.2 | 0.5 | Upgrade
|
| Investing Cash Flow | -17.4 | -18 | -20.5 | -21.8 | -12.9 | -17 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 0.6 | - | Upgrade
|
| Long-Term Debt Issued | - | 2 | 0.5 | - | - | 34.4 | Upgrade
|
| Total Debt Issued | -0.9 | 2 | 0.5 | - | 0.6 | 34.4 | Upgrade
|
| Short-Term Debt Repaid | - | -0.2 | -0.1 | -0.1 | - | -0.9 | Upgrade
|
| Long-Term Debt Repaid | - | -7.9 | -5.3 | -5.1 | -5.8 | -29.7 | Upgrade
|
| Total Debt Repaid | -7 | -8.1 | -5.4 | -5.2 | -5.8 | -30.6 | Upgrade
|
| Net Debt Issued (Repaid) | -7.9 | -6.1 | -4.9 | -5.2 | -5.2 | 3.8 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 62.3 | Upgrade
|
| Other Financing Activities | -0.4 | - | -0.8 | -0.5 | -0.1 | -1.6 | Upgrade
|
| Financing Cash Flow | -8.3 | -6.1 | -5.7 | -5.7 | -5.3 | 64.5 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.3 | 0.6 | -0.3 | 0.7 | 0.2 | -2.9 | Upgrade
|
| Net Cash Flow | 1.9 | -6.7 | -17.5 | -14.4 | -6.7 | 47.6 | Upgrade
|
| Free Cash Flow | 27.3 | 16.3 | 8.2 | 10.3 | 10.4 | 1.6 | Upgrade
|
| Free Cash Flow Growth | 415.09% | 98.78% | -20.39% | -0.96% | 550.00% | -85.97% | Upgrade
|
| Free Cash Flow Margin | 17.34% | 10.87% | 5.73% | 7.62% | 10.60% | 1.83% | Upgrade
|
| Free Cash Flow Per Share | 0.14 | 0.07 | 0.03 | 0.04 | 0.04 | 0.01 | Upgrade
|
| Cash Interest Paid | 2.2 | 1.9 | 2.5 | 1.9 | 1.5 | 1.7 | Upgrade
|
| Cash Income Tax Paid | 0.4 | 0.4 | -0.1 | -0.4 | 1.6 | 0.9 | Upgrade
|
| Levered Free Cash Flow | 12.94 | -3.96 | -0.88 | -0.31 | 1.94 | 5.74 | Upgrade
|
| Unlevered Free Cash Flow | 14.63 | -2.21 | 0.81 | 1 | 3.19 | 7.11 | Upgrade
|
| Change in Working Capital | 4.2 | -5.7 | 9.4 | 9 | 7 | -1.7 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.