Mayfield Childcare Cash Flow Statement

Financials in millions AUD. Fiscal year is January - December.

Millions AUD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
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
Net Income	-20.84	0.24	-1.43	4.88	2.21	3.74
Depreciation & Amortization	12.88	11.97	10.92	10.05	5.09	4.45
Loss (Gain) From Sale of Assets	0.09	0.09	0.04	-0.01	0.01	0.27
Stock-Based Compensation	0.01	0.01	-	-	-	-
Provision & Write-off of Bad Debts	0.5	0.5	0.35	0.14	-	0.08
Other Operating Activities	19.03	0.14	0.88	-	1.41	-0.05
Change in Accounts Receivable	-0.79	-0.79	0.07	-2.06	-1.02	-0.09
Change in Accounts Payable	0.51	0.51	-0.65	0.8	2.34	0.01
Change in Unearned Revenue	-0.14	-0.14	0.3	-0.06	-0.03	0.7
Change in Income Taxes	0.83	0.83	-0.65	-0.31	-0.32	0.73
Change in Other Net Operating Assets	-0.45	-0.45	0.89	0.09	0.31	0.86
Operating Cash Flow	10.53	11.81	9.19	12.36	9.86	10.45
Operating Cash Flow Growth	-12.65%	28.40%	-25.61%	25.35%	-5.67%	53.03%
Capital Expenditures	-1.11	-1.25	-1.91	-1.29	-1.08	-1.01
Sale of Property, Plant & Equipment	0.02	0.02	0	0.03	-	0
Cash Acquisitions	-2.59	-2.59	-4.38	-0.06	-10.57	-
Divestitures	-	-	-	0.23	-0.05	-0.07
Investing Cash Flow	-3.68	-3.82	-6.29	-1.09	-11.69	-1.08
Long-Term Debt Issued	-	-	4.06	-	-	-
Total Debt Issued	-	-	4.06	-	-	-
Long-Term Debt Repaid	-	-8.07	-6.4	-9.83	-5.46	-6.27
Total Debt Repaid	-10.31	-8.07	-6.4	-9.83	-5.46	-6.27
Net Debt Issued (Repaid)	-10.31	-8.07	-2.34	-9.83	-5.46	-6.27
Issuance of Common Stock	4.32	-	-	-	9.75	-
Common Dividends Paid	-0.17	-0.17	-2.86	-1	-1.12	-2.19
Other Financing Activities	-0.46	-	-	-0.05	-0.63	-0
Financing Cash Flow	-6.62	-8.24	-5.2	-10.88	2.53	-8.46
Net Cash Flow	0.22	-0.26	-2.29	0.39	0.7	0.92
Free Cash Flow	9.42	10.56	7.28	11.07	8.78	9.44
Free Cash Flow Growth	-13.40%	44.98%	-34.20%	26.05%	-7.01%	69.12%
Free Cash Flow Margin	10.02%	11.96%	9.44%	15.71%	21.92%	25.16%
Free Cash Flow Per Share	0.13	0.16	0.11	0.17	0.26	0.30
Cash Interest Paid	4.95	4.5	3.62	3.04	0.91	0.83
Cash Income Tax Paid	1.18	0.06	1.27	3.09	2.04	0.74
Levered Free Cash Flow	12.45	13.42	9.59	11.79	8.58	8.93
Unlevered Free Cash Flow	15.92	16.72	12.4	13.96	9.43	9.73
Change in Working Capital	-1.14	-1.14	-1.56	-2.69	1.15	1.96

Source: S&P Global Market Intelligence. Standard template. Financial Sources.