Top Education Group Ltd (HKG:1752)

Top Education Group Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	3.63	3.43	1.92	1.11	-1.3	0.19
Depreciation & Amortization	3.19	3.33	3.15	3.11	3.15	3.24
Other Amortization	1.67	1.67	1.85	2.08	1.87	1.61
Loss (Gain) From Sale of Assets	-	-	-	-	-	0.16
Asset Writedown & Restructuring Costs	0.04	0.04	0.05	0.15	-	-
Stock-Based Compensation	-0	0.02	0.23	0.25	0.08	1.27
Provision & Write-off of Bad Debts	0.24	0.25	0.11	-	-	-
Other Operating Activities	0.22	0.55	0.66	0.82	-0.31	-0.25
Change in Accounts Receivable	-1.31	-0.4	0.04	0.21	-0.14	-0.18
Change in Inventory	-	-	-	-	0.09	0.08
Change in Accounts Payable	0.08	0.54	0.04	0.59	-0.15	0.22
Change in Unearned Revenue	3.33	-0.72	-1.74	2.12	2.37	-0.4
Change in Other Net Operating Assets	1.75	1.13	0.6	0.58	0.21	0.04
Operating Cash Flow	12.84	9.84	6.91	11.02	5.85	5.96
Operating Cash Flow Growth	60.09%	42.40%	-37.29%	88.39%	-1.88%	-37.22%
Capital Expenditures	-0.35	-0.12	-0.45	-0.09	-0.11	-4.32
Sale (Purchase) of Intangibles	-0.56	-0.57	-0.36	-0.73	-1.62	-2.72
Investing Cash Flow	-0.91	-0.69	-0.81	-0.82	-1.73	-7.04
Long-Term Debt Repaid	-	-2.46	-2.1	-1.7	-0.5	-0.24
Net Debt Issued (Repaid)	-2.44	-2.46	-2.1	-1.7	-0.5	-0.24
Repurchase of Common Stock	-2.19	-	-	-	-	-2.21
Common Dividends Paid	-2.52	-0.98	-0.94	-	-	-1.3
Other Financing Activities	-1.13	-0.72	-0.73	-	-	-
Financing Cash Flow	-8.27	-4.16	-3.76	-1.7	-0.5	-3.75
Foreign Exchange Rate Adjustments	-	-	-	-0	0.03	-0.01
Net Cash Flow	3.67	4.99	2.34	8.51	3.65	-4.84
Free Cash Flow	12.49	9.72	6.46	10.93	5.74	1.64
Free Cash Flow Growth	64.06%	50.38%	-40.87%	90.45%	250.15%	-74.60%
Free Cash Flow Margin	35.39%	28.37%	22.25%	40.71%	30.70%	6.60%
Free Cash Flow Per Share	0.01	0.00	0.00	0.00	0.00	0.00
Cash Interest Paid	0.65	0.72	0.73	0.79	0.84	0.85
Cash Income Tax Paid	2	1.68	0.86	-0.14	-0.05	0.4
Levered Free Cash Flow	9.52	6.68	4.55	9.88	3.36	-0.74
Unlevered Free Cash Flow	9.93	7.12	5	10.37	3.88	-0.2
Change in Working Capital	3.85	0.56	-1.06	3.5	2.37	-0.24

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