Mayfield Childcare Cash Flow Statement

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

Millions AUD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-21.38	0.24	-1.43	4.88	2.21
Depreciation & Amortization	13.46	11.97	10.92	10.05	5.09
Loss (Gain) From Sale of Assets	-	0.09	0.04	-0.01	0.01
Asset Writedown & Restructuring Costs	19.37	-	-	-	-
Stock-Based Compensation	-0.01	0.01	-	-	-
Provision & Write-off of Bad Debts	0.1	0.5	0.35	0.14	-
Other Operating Activities	0	0.14	0.88	-	1.41
Change in Accounts Receivable	-0.09	-0.79	0.07	-2.06	-1.02
Change in Accounts Payable	0.72	0.51	-0.65	0.8	2.34
Change in Unearned Revenue	0.04	-0.14	0.3	-0.06	-0.03
Change in Income Taxes	-0.69	0.83	-0.65	-0.31	-0.32
Change in Other Net Operating Assets	0.03	-0.45	0.89	0.09	0.31
Operating Cash Flow	10.31	11.81	9.19	12.36	9.86
Operating Cash Flow Growth	-12.64%	28.40%	-25.61%	25.35%	-5.67%
Capital Expenditures	-1.52	-1.25	-1.91	-1.29	-1.08
Sale of Property, Plant & Equipment	-	0.02	0	0.03	-
Cash Acquisitions	-	-2.59	-4.38	-0.06	-10.57
Divestitures	-	-	-	0.23	-0.05
Investing Cash Flow	-1.52	-3.82	-6.29	-1.09	-11.69
Long-Term Debt Issued	-	-	4.06	-	-
Total Debt Issued	-	-	4.06	-	-
Long-Term Debt Repaid	-13.13	-8.07	-6.4	-9.83	-5.46
Total Debt Repaid	-13.13	-8.07	-6.4	-9.83	-5.46
Net Debt Issued (Repaid)	-13.13	-8.07	-2.34	-9.83	-5.46
Issuance of Common Stock	4.32	-	-	-	9.75
Common Dividends Paid	-	-0.17	-2.86	-1	-1.12
Other Financing Activities	-	-	-	-0.05	-0.63
Financing Cash Flow	-8.81	-8.24	-5.2	-10.88	2.53
Net Cash Flow	-0.02	-0.26	-2.29	0.39	0.7
Free Cash Flow	8.79	10.56	7.28	11.07	8.78
Free Cash Flow Growth	-16.72%	44.98%	-34.20%	26.05%	-7.01%
Free Cash Flow Margin	9.61%	11.96%	9.44%	15.71%	21.92%
Free Cash Flow Per Share	0.12	0.16	0.11	0.17	0.26
Cash Interest Paid	-	4.5	3.62	3.04	0.91
Cash Income Tax Paid	-	0.06	1.27	3.09	2.04
Levered Free Cash Flow	10.15	13.42	9.59	11.79	8.58
Unlevered Free Cash Flow	13.59	16.72	12.4	13.96	9.43
Change in Working Capital	-1.22	-1.14	-1.56	-2.69	1.15

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