BrandPilot AI Inc. (CSE:BPAI)
Canada · Delayed Price · Currency is CAD 0.0250
0.00 (0.00%)
At close: Aug 28, 2026
BrandPilot AI Cash Flow Statement
Financials in millions CAD. Fiscal year is April - March.
Millions CAD. Fiscal year is Apr - Mar.
Operating Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Net Income | -1.89 | -2.6 | -2.03 | -1.99 | -2.54 |
Depreciation & Amortization | - | 0 | 0.01 | 0.01 | 0 |
Other Amortization | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
Asset Writedown & Restructuring Costs | - | - | - | - | 0.01 |
Stock-Based Compensation | 0.03 | 0.21 | 0.18 | 0.07 | 1.01 |
Other Operating Activities | 0.07 | 0.22 | 0.15 | 0.01 | 0.04 |
Change in Accounts Receivable | 0.05 | 0.33 | -0.04 | 0.02 | -0.03 |
Change in Accounts Payable | 0.23 | -0.98 | 0.55 | 0.45 | 0.52 |
Change in Unearned Revenue | -0.03 | -0.07 | -0.03 | 0.13 | - |
Change in Other Net Operating Assets | 0.03 | 0.04 | - | - | - |
Operating Cash Flow | -1.49 | -2.83 | -1.2 | -1.29 | -0.97 |
Operating Cash Flow Growth | - | - | - | - | - |
Investing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Capital Expenditures | - | - | - | -0 | -0.01 |
Cash Acquisitions | - | 1.96 | - | - | - |
Investing Cash Flow | - | 1.96 | - | -0 | -0.01 |
Financing Activities
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Short-Term Debt Issued | 0.11 | 0.03 | 0.58 | 0.28 | 0.06 |
Long-Term Debt Issued | - | - | 0.13 | 0.13 | - |
Total Debt Issued | 0.11 | 0.03 | 0.71 | 0.41 | 0.06 |
Short-Term Debt Repaid | - | -0.27 | - | - | -0.06 |
Long-Term Debt Repaid | -0.04 | -0.04 | -0.01 | - | - |
Total Debt Repaid | -0.04 | -0.31 | -0.01 | - | -0.06 |
Net Debt Issued (Repaid) | 0.07 | -0.28 | 0.7 | 0.41 | - |
Issuance of Common Stock | 1.19 | 1.39 | 0.32 | 0.53 | 1.5 |
Other Financing Activities | -0.18 | 0.09 | 0.23 | -0.05 | -0.07 |
Financing Cash Flow | 1.08 | 1.21 | 1.25 | 0.89 | 1.43 |
Net Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Net Cash Flow | -0.41 | 0.34 | 0.05 | -0.4 | 0.44 |
Free Cash Flow
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Free Cash Flow | -1.49 | -2.83 | -1.2 | -1.29 | -0.99 |
Free Cash Flow Growth | - | - | - | - | - |
Free Cash Flow Margin | -729.12% | -711.30% | -258.53% | -421.17% | -3866.71% |
Free Cash Flow Per Share | -0.01 | -0.03 | -0.01 | -0.02 | -0.02 |
Levered Free Cash Flow | -0.97 | -1.92 | -0.88 | -0.6 | - |
Unlevered Free Cash Flow | -0.92 | -1.85 | -0.85 | -0.6 | - |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Change in Working Capital | 0.28 | -0.68 | 0.47 | 0.6 | 0.49 |