Evolve Education Group Ltd
ASX:EVO
Cash Flow Statement
Cash Flow Statement
Evolve Education Group Ltd
| Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||
| Cash Taxes Paid |
(4)
|
(2)
|
(2)
|
1
|
0
|
2
|
3
|
2
|
3
|
0
|
(0)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(6)
|
(9)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
|
| Change in Working Capital |
0
|
0
|
(0)
|
(0)
|
(2)
|
(1)
|
0
|
1
|
1
|
12
|
15
|
(0)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Cash from Operating Activities |
16
N/A
|
(1)
N/A
|
4
N/A
|
(3)
N/A
|
(8)
-149%
|
(2)
+74%
|
(7)
-220%
|
14
N/A
|
16
+17%
|
17
+6%
|
29
+71%
|
(23)
N/A
|
35
N/A
|
36
+1%
|
19
-46%
|
28
+48%
|
18
-38%
|
21
+18%
|
17
-19%
|
18
+6%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(2)
|
(0)
|
0
|
(0)
|
(4)
|
(1)
|
2
|
(0)
|
(1)
|
0
|
(0)
|
3
|
(3)
|
(4)
|
(4)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Other Items |
91
|
9
|
3
|
(4)
|
10
|
13
|
9
|
(6)
|
(20)
|
3
|
(1)
|
(10)
|
(35)
|
(13)
|
20
|
33
|
6
|
(14)
|
(33)
|
(21)
|
|
| Cash from Investing Activities |
89
N/A
|
9
-90%
|
4
-58%
|
(4)
N/A
|
6
N/A
|
12
+94%
|
11
-8%
|
(6)
N/A
|
(21)
-246%
|
3
N/A
|
(2)
N/A
|
(7)
-353%
|
(38)
-427%
|
(17)
+55%
|
17
N/A
|
31
+86%
|
6
-82%
|
(15)
N/A
|
(34)
-130%
|
(22)
+36%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
60
|
78
|
(60)
|
(60)
|
(56)
|
20
|
0
|
0
|
0
|
0
|
0
|
17
|
0
|
|
| Net Issuance of Debt |
46
|
(38)
|
(72)
|
45
|
38
|
(13)
|
11
|
(60)
|
(67)
|
30
|
53
|
32
|
(8)
|
(25)
|
(56)
|
(18)
|
(6)
|
(7)
|
(3)
|
(3)
|
|
| Cash Paid for Dividends |
(4)
|
(4)
|
(4)
|
(0)
|
0
|
1
|
5
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
(6)
|
(11)
|
(10)
|
(11)
|
|
| Other |
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(1)
|
(15)
|
1
|
(11)
|
17
|
(18)
|
(20)
|
(3)
|
(17)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(76)
N/A
|
(42)
+45%
|
(76)
-81%
|
45
N/A
|
38
-16%
|
(13)
N/A
|
14
N/A
|
2
-83%
|
(1)
N/A
|
(29)
-2 609%
|
(17)
+39%
|
(7)
+58%
|
(6)
+19%
|
(45)
-665%
|
(64)
-44%
|
(42)
+35%
|
(13)
+70%
|
(18)
-40%
|
4
N/A
|
4
-11%
|
|
| Change in Cash | |||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
29
N/A
|
(34)
N/A
|
(69)
-104%
|
37
N/A
|
36
-3%
|
(3)
N/A
|
19
N/A
|
10
-46%
|
(6)
N/A
|
(8)
-38%
|
11
N/A
|
(37)
N/A
|
(10)
+72%
|
(28)
-162%
|
(29)
-4%
|
17
N/A
|
11
-37%
|
(12)
N/A
|
(13)
-14%
|
(1)
+96%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
14
N/A
|
(1)
N/A
|
4
N/A
|
(3)
N/A
|
(12)
-257%
|
(3)
+77%
|
(5)
-73%
|
14
N/A
|
15
+11%
|
17
+14%
|
29
+68%
|
(20)
N/A
|
32
N/A
|
32
-2%
|
16
-51%
|
26
+70%
|
17
-34%
|
20
+18%
|
16
-22%
|
17
+6%
|
|