Izotropic Cash Flow Statement

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

Millions CAD. Fiscal year is May - Apr.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2017
Period Ending	Apr '24 Apr 30, 2024	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023	Apr '22 Apr 30, 2022	Apr '21 Apr 30, 2021	Apr '20 Apr 30, 2020	2019 - 2017
Net Income	-1.56	-1.56	-5.66	-6.65	-4.98	-1.16	Upgrade
Depreciation & Amortization	0.06	0.06	0.03	0.01	0	0	Upgrade
Stock-Based Compensation	0.08	0.08	1.15	1.19	2.25	0.25	Upgrade
Other Operating Activities	0.62	0.62	0.29	0.02	-	-	Upgrade
Change in Accounts Payable	0.19	0.19	0.68	0.45	0.1	0.05	Upgrade
Change in Other Net Operating Assets	0.02	0.02	0.24	0.23	-0.46	-0.14	Upgrade
Operating Cash Flow	-0.59	-0.59	-3.27	-4.76	-3.08	-0.99	Upgrade
Capital Expenditures	-	-	-0.04	-0.02	-	-	Upgrade
Investing Cash Flow	-	-	-0.04	-0.02	-	-	Upgrade
Short-Term Debt Issued	-	-	-	2.05	-	-	Upgrade
Total Debt Issued	-	-	-	2.05	-	-	Upgrade
Short-Term Debt Repaid	-0.05	-0.05	-	-	-	-	Upgrade
Long-Term Debt Repaid	-0.04	-0.04	-0.02	-	-	-	Upgrade
Total Debt Repaid	-0.09	-0.09	-0.02	-	-	-	Upgrade
Net Debt Issued (Repaid)	-0.09	-0.09	-0.02	2.05	-	-	Upgrade
Issuance of Common Stock	0.71	0.71	1.85	0.54	6.72	1.29	Upgrade
Other Financing Activities	-0.15	-0.15	-0.22	-0.01	-0.19	-	Upgrade
Financing Cash Flow	0.47	0.47	1.61	2.58	6.53	1.29	Upgrade
Foreign Exchange Rate Adjustments	-0	-0	-0	-	-	-	Upgrade
Net Cash Flow	-0.13	-0.13	-1.69	-2.21	3.45	0.31	Upgrade
Free Cash Flow	-0.59	-0.59	-3.3	-4.79	-3.08	-0.99	Upgrade
Free Cash Flow Per Share	-0.01	-0.01	-0.07	-0.11	-0.09	-0.04	Upgrade
Cash Interest Paid	0.15	0.15	0.18	-	-	-	Upgrade
Levered Free Cash Flow	-0.37	-0.37	-1.31	-2.13	-1.12	-0.5	Upgrade
Unlevered Free Cash Flow	-0.21	-0.21	-1.13	-2.12	-1.12	-0.5	Upgrade
Change in Net Working Capital	-0.67	-0.67	-1	-0.67	0.36	0.09	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.