Mosaic Brands Ltd
ASX:MOZ

Watchlist Manager
Mosaic Brands Ltd Logo
Mosaic Brands Ltd
ASX:MOZ
Watchlist
Price: 0.036 AUD -21.74% Market Closed
Market Cap: 6.4m AUD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

0
Operating Cash Flow
+0%
3Y
-66%
5Y
+7%
10Y
+903%
0
Investing Cash Flow
+0%
3Y
-3 383%
5Y
+78%
10Y
-214%
0
Financing Cash Flow
+0%
3Y
+17%
5Y
-
10Y
-6 951%

Cash Flow Statement
Mosaic Brands Ltd

Rotate your device to view
Cash Flow Statement
Currency: AUD
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Dec-2003 Jun-2004 Dec-2004 Jun-2005 Jan-2006 Jul-2006 Dec-2006 Jul-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Jan-2012 Jul-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jul-2017 Dec-2017 Jul-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jul-2022 Jan-2023 Jul-2023 Dec-2023
Operating Cash Flow
Cash Taxes Paid
(1)
(2)
(2)
(3)
(3)
(4)
(4)
(4)
(4)
(4)
(3)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
0
1
0
0
(0)
(1)
(4)
(8)
(14)
(16)
(4)
6
3
(0)
5
5
(0)
0
0
Cash Interest Paid
(0)
(0)
(0)
(0)
(0)
(0)
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(2)
(13)
(14)
(2)
(2)
(2)
(2)
(3)
(3)
Change in Working Capital
0
0
0
0
1
1
1
1
0
0
0
1
1
1
1
0
0
0
0
0
0
0
0
0
0
0
(5)
(5)
0
(0)
(6)
(9)
(4)
25
108
88
4
(2)
(1)
(2)
(2)
Cash from Operating Activities
6
N/A
11
+87%
11
-1%
11
+1%
16
+44%
12
-23%
10
-15%
10
0%
6
-43%
7
+21%
7
+3%
6
-18%
11
+91%
9
-20%
6
-38%
5
-8%
8
+47%
7
-8%
5
-24%
6
+16%
5
-20%
(2)
N/A
(1)
+32%
5
N/A
6
+26%
8
+18%
21
+178%
33
+57%
34
+2%
22
-36%
46
+113%
23
-49%
57
+143%
106
+86%
146
+38%
129
-12%
33
-74%
45
+34%
58
+30%
38
-35%
50
+31%
Investing Cash Flow
Capital Expenditures
(3)
(3)
(3)
(4)
(4)
(5)
(5)
(5)
(5)
(7)
(7)
(3)
(2)
(3)
(3)
(3)
(2)
(2)
(3)
(4)
(3)
(2)
(1)
(2)
(4)
(4)
(10)
(11)
(13)
(15)
(12)
(10)
(10)
(9)
(3)
(2)
(5)
(5)
(5)
(7)
(8)
Other Items
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(65)
(65)
(3)
(3)
(32)
(32)
0
3
2
0
0
(11)
(11)
(1)
(1)
Cash from Investing Activities
(3)
N/A
(3)
-5%
(3)
-18%
(4)
-8%
(4)
-16%
(5)
-10%
(5)
-9%
(5)
+3%
(5)
-11%
(7)
-38%
(7)
+9%
(3)
+53%
(1)
+51%
(3)
-73%
(3)
-26%
(3)
+17%
(2)
+38%
(2)
-35%
(3)
-36%
(3)
-12%
(3)
+11%
(2)
+38%
(1)
+63%
(2)
-159%
(3)
-88%
(4)
-16%
(75)
-1 774%
(77)
-2%
(16)
+79%
(18)
-10%
(44)
-147%
(42)
+5%
(10)
+75%
(7)
+36%
(0)
+96%
(2)
-556%
(5)
-155%
(16)
-252%
(16)
+0%
(9)
+47%
(10)
-11%
Financing Cash Flow
Net Issuance of Common Stock
1
1
0
0
0
0
0
0
0
0
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
1
1
36
36
(0)
39
39
(0)
(0)
0
0
0
0
0
0
0
0
Net Issuance of Debt
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
1
3
2
(3)
(3)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
30
23
(9)
(2)
1
9
(46)
(44)
(79)
(156)
(80)
(42)
(57)
(60)
(66)
Cash Paid for Dividends
(2)
(3)
(5)
(5)
(6)
(7)
(9)
(9)
(6)
(6)
(6)
(4)
(1)
(2)
(3)
(1)
(0)
(1)
(2)
(2)
(1)
(0)
0
0
0
0
0
0
(3)
(10)
(11)
(12)
(14)
(5)
0
0
0
0
0
0
0
Other
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(0)
0
(0)
(0)
(0)
0
0
0
(2)
(2)
0
0
0
Cash from Financing Activities
(2)
N/A
(2)
+30%
(4)
-174%
(5)
-14%
(6)
-30%
(7)
-11%
(9)
-22%
(9)
-3%
(6)
+32%
(6)
+11%
(4)
+20%
(3)
+36%
(4)
-34%
(5)
-34%
(3)
+40%
(1)
+52%
(0)
+68%
(1)
-96%
(2)
-127%
(2)
0%
(1)
+56%
(1)
+38%
(1)
+2%
(0)
+80%
1
N/A
1
+4%
66
+8 320%
59
-11%
(11)
N/A
27
N/A
29
+7%
(4)
N/A
(60)
-1 492%
(49)
+17%
(79)
-60%
(156)
-98%
(82)
+48%
(43)
+47%
(57)
-32%
(60)
-5%
(66)
-9%
Change in Cash
Net Change in Cash
1
N/A
7
+598%
3
-52%
2
-26%
5
+116%
0
-92%
(3)
N/A
(4)
-4%
(6)
-58%
(6)
-1%
(4)
+35%
0
N/A
6
+8 600%
1
-76%
(1)
N/A
1
N/A
5
+413%
4
-30%
0
-96%
1
+314%
1
+60%
(5)
N/A
(3)
+41%
3
N/A
4
+19%
4
+17%
11
+159%
15
+33%
6
-59%
31
+385%
31
+0%
(22)
N/A
(13)
+42%
50
N/A
67
+33%
(29)
N/A
(53)
-82%
(15)
+72%
(15)
-3%
(31)
-100%
(26)
+17%
Free Cash Flow
Free Cash Flow
3
N/A
8
+165%
8
-8%
7
-3%
12
+57%
8
-34%
5
-28%
6
+2%
1
-90%
(0)
N/A
1
N/A
3
+342%
10
+256%
6
-34%
2
-63%
2
+3%
6
+138%
5
-20%
2
-54%
3
+20%
2
-30%
(4)
N/A
(2)
+46%
3
N/A
3
-10%
4
+20%
11
+221%
22
+95%
21
-6%
7
-67%
34
+401%
14
-60%
47
+241%
97
+107%
143
+48%
127
-11%
29
-77%
39
+37%
52
+34%
30
-42%
41
+35%

See Also

Summary
MOZ intrinsic value, competitors valuation, and company profile.
DCF Valuation
MOZ stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MOZ stock valuation using valuation multiples.
Wall Street Estimates
MOZ price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MOZ stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 253,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.