Adore Beauty Group Limited
ADBGF · OTC
6/30/2025 | 6/30/2024 | 6/30/2023 | 6/30/2022 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | $1 | $2 | -$1 | $2 |
| Dep. & Amort. | $4 | $3 | $2 | $2 |
| Deferred Tax | $0 | $0 | -$3 | $1 |
| Stock-Based Comp. | -$0 | $0 | -$1 | $1 |
| Change in WC | $2 | $3 | -$0 | -$3 |
| Other Non-Cash | $1 | $1 | $3 | $0 |
| Operating Cash Flow | $8 | $8 | $1 | $3 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$5 | -$0 | -$2 | -$2 |
| Net Acquisitions | -$19 | $0 | $0 | $0 |
| Inv. Purchases | $0 | $0 | $0 | $0 |
| Inv. Sales/Matur. | $0 | $0 | $0 | $0 |
| Other Inv. Act. | -$2 | -$3 | $0 | $0 |
| Investing Cash Flow | -$27 | -$3 | -$2 | -$2 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -$1 | -$0 | -$1 | -$0 |
| Stock Issued | $0 | $0 | $0 | $0 |
| Stock Repurch. | $0 | $0 | $0 | $0 |
| Dividends Paid | $0 | $0 | $0 | $0 |
| Other Fin. Act. | -$0 | $1 | -$0 | $0 |
| Financing Cash Flow | -$1 | $0 | -$1 | -$0 |
| Forex Effect | $0 | $0 | $0 | $0 |
| Net Chg. in Cash | -$20 | $5 | -$2 | $1 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $33 | $28 | $30 | $29 |
| End Cash | $13 | $33 | $28 | $30 |
| Free Cash Flow | $3 | $5 | -$1 | $1 |