ReposiTrak Cash Flow Statement

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

Millions USD. 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	7.27	6.98	5.96	5.59	4	4.12
Depreciation & Amortization	0.91	1.06	0.94	0.95	1.15	1.09
Other Amortization	0.26	0.26	0.31	0.19	0.06	0.02
Loss (Gain) From Sale of Assets	-	-	-	-	0.08	-
Stock-Based Compensation	0.46	0.4	0.37	0.39	0.42	0.34
Provision & Write-off of Bad Debts	0.75	0.6	0.38	1.3	0.62	1.06
Other Operating Activities	-	-	-	-	-	-1.11
Change in Accounts Receivable	-2.07	-1.3	-1.53	-0.2	0.41	-0.2
Change in Accounts Payable	-0.1	0.02	-0.17	-0.26	0.22	0.06
Change in Unearned Revenue	-0.51	0.73	0.54	0.35	-0.2	-0.09
Change in Other Net Operating Assets	-0.09	-0.33	0.17	0.55	-0.67	0.13
Operating Cash Flow	6.87	8.42	6.96	8.86	6.1	5.4
Operating Cash Flow Growth	-30.21%	20.90%	-21.39%	45.21%	12.96%	28.73%
Capital Expenditures	-0.03	-0.02	-0.07	-0.13	-0.05	-0.15
Sale of Property, Plant & Equipment	-	-	-	-	1.37	-
Sale (Purchase) of Intangibles	-	-	-	-0.77	-	-0.17
Investment in Securities	-0.01	0.02	-0.03	-	-	-
Investing Cash Flow	-0.04	0	-0.1	-0.9	1.32	-0.32
Short-Term Debt Issued	-	-	-	-	-	1.34
Total Debt Issued	-	-	-	-	-	1.34
Short-Term Debt Repaid	-	-	-	-2.59	-3.41	-
Long-Term Debt Repaid	-	-0.36	-0.21	-0.2	-	-0.92
Total Debt Repaid	-0.3	-0.36	-0.21	-2.8	-3.41	-0.92
Net Debt Issued (Repaid)	-0.3	-0.36	-0.21	-2.8	-3.41	0.42
Issuance of Common Stock	0.13	0.21	0.11	0.09	0.11	0.12
Repurchase of Common Stock	-1.35	-0.2	-1.52	-1.31	-6.15	-1.31
Preferred Dividends Paid	-	-	-	-	-0.59	-0.59
Dividends Paid	-1.65	-1.66	-1.72	-1.41	-0.59	-0.59
Financing Cash Flow	-6.16	-5.01	-5.7	-5.43	-10.03	-1.36
Net Cash Flow	0.67	3.41	1.16	2.53	-2.61	3.72
Free Cash Flow	6.84	8.4	6.89	8.73	6.05	5.25
Free Cash Flow Growth	-30.04%	21.96%	-21.03%	44.21%	15.15%	48.20%
Free Cash Flow Margin	29.10%	37.18%	33.69%	45.69%	33.53%	25.01%
Free Cash Flow Per Share	0.36	0.44	0.36	0.47	0.31	0.27
Cash Interest Paid	0.02	0.02	0.02	0.06	0.05	0.1
Cash Income Tax Paid	0.77	0.44	0.33	0.3	0.19	0.17
Levered Free Cash Flow	4.42	5.63	4.11	6.11	5.06	3.87
Unlevered Free Cash Flow	4.45	5.66	4.13	6.15	5.08	3.94
Change in Working Capital	-2.77	-0.88	-0.99	0.44	-0.23	-0.1

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