Sequoia Financial Group 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	-0.62	3.23	23.99	-2.63	5.71	5.55
Depreciation & Amortization, Total	2.94	3.38	3.78	3.59	3.38	3.01
Gain (Loss) On Sale of Investments	-3.66	-3.66	-6.5	3.88	0.61	-0.85
Stock-Based Compensation	-	-	0.04	0.09	0.2	0.29
Change in Accounts Receivable	1.83	1.83	-6.12	-10.63	3.31	-16.51
Change in Accounts Payable	0.07	0.07	5.76	-13.28	-3.79	28.5
Change in Other Net Operating Assets	-0.87	-0.87	-2	20.39	2.38	1.98
Other Operating Activities	2.87	0.16	0.02	-0.12	0.07	0.13
Operating Cash Flow	4.57	6.15	-4.82	-5.59	9.54	16.73
Capital Expenditures	-1.54	-2.1	-4.82	-0.54	-1.9	-2.7
Cash Acquisitions	1.01	-	-0.4	-2.24	-3.72	-0.37
Sale (Purchase) of Intangibles	-	-	-	-0	-	-
Investment in Securities	-6.85	-7.14	-2.86	-1.02	-0.31	-0.35
Other Investing Activities	-2.09	-2.09	-20.85	-	-	-
Investing Cash Flow	-8.98	-9.31	5.16	3.35	-5.94	-3.41
Short-Term Debt Issued	-	-	-	1.75	-	-
Long-Term Debt Issued	-	0.81	-	0.99	0.98	-
Total Debt Issued	0.81	0.81	-	2.74	0.98	-
Short-Term Debt Repaid	-	-	-1.75	-	-	-0.35
Long-Term Debt Repaid	-	-0.81	-1.54	-2.03	-1.7	-0.86
Total Debt Repaid	-1.55	-0.81	-3.29	-2.03	-1.7	-1.21
Net Debt Issued (Repaid)	-0.74	-0	-3.29	0.72	-0.72	-1.21
Issuance of Common Stock	-	-	0.4	-	0.53	0.3
Repurchase of Common Stock	-0.38	-2.7	-2.82	-0.62	-0.29	-
Common Dividends Paid	-1.84	-5.6	-7.98	-2.17	-1.16	-0.72
Financing Cash Flow	-6.08	-11.42	-13.69	-2.08	-1.64	-1.63
Net Cash Flow	-8.4	-12.48	7.44	-27.22	1.96	11.68
Free Cash Flow	3.03	4.05	-9.64	-6.13	7.64	14.03
Free Cash Flow Growth	-42.18%	-	-	-	-45.57%	88.32%
Free Cash Flow Margin	2.49%	3.40%	-8.02%	-6.22%	6.89%	14.26%
Free Cash Flow Per Share	0.02	0.03	-0.07	-0.04	0.06	0.11
Cash Interest Paid	0.03	0.01	0.12	0.14	0.13	0.1
Cash Income Tax Paid	0.35	0.77	9.86	2.29	2.91	2.09

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Capital Markets template. Financial Sources.