G8 Education Limited (ASX:GEM)

Australia flag Australia · Delayed Price · Currency is AUD
0.8150
-0.0050 (-0.61%)
Sep 5, 2025, 4:10 PM AEST

G8 Education Cash Flow Statement

Millions AUD. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2020
Net Income
70.1667.6956.0636.6145.68-188.97
Upgrade
Depreciation & Amortization
105.17103.3102.1394.8788.5391.59
Upgrade
Other Amortization
3.773.44.714.42.62.41
Upgrade
Loss (Gain) From Sale of Assets
4.384.382.942.43-1.43-9.12
Upgrade
Asset Writedown & Restructuring Costs
4.044.04-13.65--272.54
Upgrade
Stock-Based Compensation
1.951.951.640.540.50.17
Upgrade
Provision & Write-off of Bad Debts
-----2.68
Upgrade
Other Operating Activities
11.04-2.643.57-1.32-5.72-0.08
Upgrade
Change in Accounts Receivable
-1.63-1.63-1.13-2.93-2.228.68
Upgrade
Change in Accounts Payable
7.157.150.11-5.191.9328.94
Upgrade
Change in Unearned Revenue
-1.91-1.910.17-1.113.241.9
Upgrade
Change in Income Taxes
-2.86-2.8624.326.29-20.36-35.75
Upgrade
Change in Other Net Operating Assets
-19.9-19.919.83-3.54-40.067.01
Upgrade
Operating Cash Flow
185.44167.06201.51136.7684.27185.44
Upgrade
Operating Cash Flow Growth
-3.44%-17.10%47.34%62.30%-54.56%20.43%
Upgrade
Capital Expenditures
-32.95-31.9-43.66-58.48-41.38-21.21
Upgrade
Sale of Property, Plant & Equipment
--0.080.22-0.01
Upgrade
Cash Acquisitions
---0.6-0.08-2.63-11.3
Upgrade
Divestitures
-15.21-11.73-11.70.17-6.987.61
Upgrade
Sale (Purchase) of Intangibles
-0.78-0.62-0.86-1.13-1.29-1.58
Upgrade
Investment in Securities
--0.1---1-
Upgrade
Investing Cash Flow
-48.94-44.35-56.75-59.3-53.28-26.48
Upgrade
Short-Term Debt Issued
--1.31---
Upgrade
Long-Term Debt Issued
-1642530-65
Upgrade
Total Debt Issued
179.2916426.3130-65
Upgrade
Short-Term Debt Repaid
--0.7----
Upgrade
Long-Term Debt Repaid
--218.86-133-73.19-272.3-218.49
Upgrade
Total Debt Repaid
-226.95-219.56-133-73.19-272.3-218.49
Upgrade
Net Debt Issued (Repaid)
-47.66-55.56-106.69-43.19-272.3-153.49
Upgrade
Issuance of Common Stock
-----301.22
Upgrade
Repurchase of Common Stock
-51.8-18.35-7.22-34.81--
Upgrade
Common Dividends Paid
-43.79-40.48-28.33-33.69--19.06
Upgrade
Other Financing Activities
-0.9-0.9-0.09-2.08-1.54-11.14
Upgrade
Financing Cash Flow
-144.14-115.28-142.34-113.77-273.84117.53
Upgrade
Foreign Exchange Rate Adjustments
------0.11
Upgrade
Net Cash Flow
-7.647.432.43-36.31-242.86276.39
Upgrade
Free Cash Flow
152.49135.16157.8578.2842.88164.23
Upgrade
Free Cash Flow Growth
-1.50%-14.38%101.65%82.55%-73.89%43.78%
Upgrade
Free Cash Flow Margin
15.26%13.31%16.05%8.69%4.95%21.15%
Upgrade
Free Cash Flow Per Share
0.190.170.190.090.050.22
Upgrade
Cash Interest Paid
54.2754.3449.7748.4350.8362.96
Upgrade
Cash Income Tax Paid
30.1528.79-0.085.0928.6518.11
Upgrade
Levered Free Cash Flow
122.06120.24146.2567.2335.57168.89
Upgrade
Unlevered Free Cash Flow
154.4152.5175.5693.4764.87208.17
Upgrade
Change in Working Capital
-15.07-15.0744.12-0.77-45.914.21
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.