BrandPilot AI Cash Flow Statement

Financials in millions CAD. Fiscal year is April - March.

Millions CAD. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	-2.6	-2.03	-1.99	-2.54	-0.02
Depreciation & Amortization	0.02	0.01	0.01	0	-
Other Amortization	-	0.02	0.02	0.02	-
Asset Writedown & Restructuring Costs	-	-	-	0.01	-
Stock-Based Compensation	0.21	0.18	0.07	1.01	-
Other Operating Activities	0.22	0.15	0.01	0.04	-
Change in Accounts Receivable	0.33	-0.04	0.02	-0.03	-
Change in Accounts Payable	-0.98	0.55	0.45	0.52	0.02
Change in Unearned Revenue	-0.07	-0.03	0.13	-	-
Change in Other Net Operating Assets	0.04	-	-	-	-
Operating Cash Flow	-2.83	-1.2	-1.29	-0.97	-0
Capital Expenditures	-	-	-0	-0.01	-
Cash Acquisitions	1.96	-	-	-	-
Investing Cash Flow	1.96	-	-0	-0.01	-
Short-Term Debt Issued	0.03	0.33	0.28	0.06	-
Long-Term Debt Issued	-	0.38	0.13	-	-
Total Debt Issued	0.03	0.71	0.41	0.06	-
Short-Term Debt Repaid	-0.27	-	-	-0.06	-
Long-Term Debt Repaid	-0.04	-0.01	-	-	-
Total Debt Repaid	-0.31	-0.01	-	-0.06	-
Net Debt Issued (Repaid)	-0.28	0.7	0.41	-	-
Issuance of Common Stock	1.39	0.32	0.53	1.5	0
Other Financing Activities	0.09	0.23	-0.05	-0.07	-
Financing Cash Flow	1.21	1.25	0.89	1.43	0
Miscellaneous Cash Flow Adjustments	0	-	-	-	-
Net Cash Flow	0.34	0.05	-0.4	0.44	-0
Free Cash Flow	-2.83	-1.2	-1.29	-0.99	-0
Free Cash Flow Margin	-711.30%	-258.53%	-421.17%	-3866.71%	-
Free Cash Flow Per Share	-	-0.01	-0.02	-0.02	-
Levered Free Cash Flow	-1.92	-0.88	-0.6	-	-
Unlevered Free Cash Flow	-1.85	-0.85	-0.6	-	-
Change in Net Working Capital	0.56	-0.09	-0.54	-	-

Updated Nov 22, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.