Pan American Energy Cash Flow Statement

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

Millions CAD. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	-1.23	-16.06	-5.52	-7.26	-0.31
Depreciation & Amortization	15.79	15.79	-	-	-
Stock-Based Compensation	0.49	0	1.12	2.29	-
Other Operating Activities	-0.01	-0.25	-0.64	1.66	-0
Change in Accounts Receivable	0.19	0.51	-0.49	0.01	-
Change in Accounts Payable	0.27	-0.79	-0.21	-0.48	0.24
Change in Other Net Operating Assets	-0.02	0.01	0.5	-0.32	-
Operating Cash Flow	-0.3	-0.78	-5.24	-4.09	-0.08
Capital Expenditures	-1.36	-1.43	-5.27	-0.15	-
Cash Acquisitions	-	-	-	0.03	-
Other Investing Activities	-0.05	-	-0.34	-0.52	-0.3
Investing Cash Flow	-1.41	-1.43	-5.61	-0.65	-0.3
Long-Term Debt Repaid	-	-0.09	-	-	-
Net Debt Issued (Repaid)	-	-0.09	-	-	-
Issuance of Common Stock	4.06	1.43	8.5	8.43	3
Other Financing Activities	0.04	0.06	-0.24	-0.33	-
Financing Cash Flow	4.1	1.39	8.25	8.1	3
Net Cash Flow	2.4	-0.82	-2.6	3.36	2.62
Free Cash Flow	-1.65	-2.21	-10.51	-4.24	-0.08
Free Cash Flow Per Share	-0.09	-0.27	-1.63	-1.27	-0.05
Levered Free Cash Flow	3.98	3.59	-7.83	0.45	-
Unlevered Free Cash Flow	4.02	3.63	-7.76	0.46	-
Change in Working Capital	0.45	-0.27	-0.2	-0.78	0.24

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