ASX:EXT Cash Flow Statement

Financials in millions AUD. Fiscal year is April - March.

Millions AUD. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	-8.77	-6.43	-2.28	-3.58	-9
Depreciation & Amortization	1.02	0.43	0.31	0.36	0.17
Loss (Gain) From Sale of Assets	-	-	-	-	-1.7
Asset Writedown & Restructuring Costs	2.84	0.37	-	-	6.2
Stock-Based Compensation	0.56	0.49	0.74	0.49	0.53
Other Operating Activities	0.65	0.01	0.1	0.05	-0.15
Change in Accounts Receivable	0.17	-0.36	0.27	-0.38	-0.09
Change in Accounts Payable	-0.57	1.18	-0.01	1.15	0.48
Change in Unearned Revenue	-0.35	0.49	-0.28	0.25	0.11
Change in Other Net Operating Assets	-0.2	0.16	0.28	-0.14	0.15
Operating Cash Flow	-4.66	-3.65	-0.86	-1.8	-3.29
Capital Expenditures	-0.26	-0.05	-0.01	-	-0.24
Cash Acquisitions	-	-0.75	-	-2	-2.89
Other Investing Activities	-	-	-	0.06	1.33
Investing Cash Flow	-0.26	-0.8	-0.01	-1.94	-1.8
Short-Term Debt Issued	3.15	2	-	-	-
Long-Term Debt Issued	-	-	-	0.15	1.51
Total Debt Issued	3.15	2	-	0.15	1.51
Long-Term Debt Repaid	-1.3	-0.42	-0.19	-0.29	-0.13
Net Debt Issued (Repaid)	1.85	1.58	-0.19	-0.14	1.38
Issuance of Common Stock	2.8	2.15	0.03	3.15	1.5
Other Financing Activities	-	-	-	-0.16	-
Financing Cash Flow	4.65	3.73	-0.17	2.85	2.88
Foreign Exchange Rate Adjustments	-	-	-0	0.26	0.14
Miscellaneous Cash Flow Adjustments	-	1.65	-	-	-
Net Cash Flow	-0.27	0.93	-1.05	-0.64	-2.08
Free Cash Flow	-4.92	-3.7	-0.88	-1.8	-3.54
Free Cash Flow Margin	-23.06%	-30.16%	-10.95%	-26.40%	-83.09%
Free Cash Flow Per Share	-0.00	-0.00	-0.00	-0.00	-0.01
Cash Income Tax Paid	-	-	-	-	0.02
Levered Free Cash Flow	-3.36	0.93	-0.44	-0.7	-0.53
Unlevered Free Cash Flow	-2.76	1.17	-0.38	-0.68	-0.51
Change in Working Capital	-0.95	1.47	0.27	0.88	0.65