Mirrabooka Investments Cash Flow Statement

Financials in millions AUD. Fiscal year is July - June.

Millions AUD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	12.23	7.92	10.73	11.31	6.73	6.44
Other Operating Activities	-9.83	-4.95	-13.29	-	-8.85	-7.72
Change in Accounts Receivable	0.1	0.1	-0.33	0.08	-0.1	0.26
Change in Accounts Payable	0.04	0.04	-0.05	-0.12	0	-0.09
Change in Income Taxes	-1.55	-1.55	1.06	0.65	0.21	-0.45
Change in Other Net Operating Assets	0.89	0.89	-0.89	1.06	-0.01	-0.01
Operating Cash Flow	-2.01	-1.43	3.86	8.63	-3.93	-5.2
Operating Cash Flow Growth	-	-	-55.26%	-	-	-
Investment in Securities	-14.92	22.1	10.97	19.61	-10.56	-11.02
Other Investing Activities	-9.89	-9.87	-6.09	-14.15	-10.94	-1.55
Investing Cash Flow	-24.81	12.24	4.88	5.46	-21.51	-12.57
Issuance of Common Stock	85.13	85.13	-	-	42.1	38.88
Common Dividends Paid	-15.34	-17.54	-16.56	-12.51	-14.17	-13.41
Other Financing Activities	-0.23	-0.14	-0.02	-0.02	-0.09	-0.08
Financing Cash Flow	65.57	63.46	-23.68	-18.15	25.01	25.39
Net Cash Flow	38.76	74.26	-14.94	-4.07	-0.43	7.62
Cash Income Tax Paid	10.79	12.08	6.98	14.46	11.11	2.63
Levered Free Cash Flow	12.37	4.99	8.98	4.62	7.46	13.62
Unlevered Free Cash Flow	12.45	5.08	9.05	4.67	7.52	13.69
Change in Working Capital	-4.41	-4.41	6.42	-2.68	-1.8	-3.92

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