Pegasus Mercantile Cash Flow Statement

Financials in millions CAD. Fiscal year is October - September.

Millions CAD. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021	Sep '20 Sep 30, 2020
Net Income	-0.36	-0.55	-0.46	-1.37	-3.58	-1.37
Stock-Based Compensation	0.24	0.08	-	0.3	3.28	0.5
Provision & Write-off of Bad Debts	-	-	-0.44	-	-	-
Other Operating Activities	-0.28	-0.14	-0.05	-0.01	-0.3	-0.08
Change in Accounts Receivable	-	-	-	-	-	-0.02
Change in Accounts Payable	0.39	0.54	0.58	0.95	0.5	0.1
Change in Other Net Operating Assets	-0.21	-0.05	0.28	-0.3	-	-
Operating Cash Flow	-0.22	-0.12	-0.08	-0.43	-0.1	-0.06
Other Investing Activities	-	-	-	-	-	0.05
Investing Cash Flow	-	-	-	-	-	0.05
Short-Term Debt Issued	-	0.01	0	0.05	-	-
Long-Term Debt Issued	-	-	0.03	0.02	0.08	-
Total Debt Issued	0.01	0.01	0.03	0.07	0.08	-
Long-Term Debt Repaid	-	-	-	-0.08	-	-
Net Debt Issued (Repaid)	0.01	0.01	0.03	-0.01	0.08	-
Issuance of Common Stock	-	-	-	0.41	0.05	-
Other Financing Activities	0.21	0.11	0.05	-	-	-
Financing Cash Flow	0.22	0.12	0.08	0.4	0.12	-
Net Cash Flow	-	-	-	-0.03	0.02	-0.01
Cash Interest Paid	-	-	-	0	-	-
Levered Free Cash Flow	-0.28	-0.49	-0.15	-0.24	1.24	-0.33
Unlevered Free Cash Flow	-0.26	-0.47	-0.14	-0.23	1.24	-0.33
Change in Working Capital	0.18	0.49	0.86	0.65	0.5	0.09

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