Parkit Enterprise Cash Flow Statement

Financials in millions CAD. Fiscal year is January - December.

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	17.56	-2.81	-5.09	-3.48	-3.99	-9.41
Depreciation & Amortization	8.8	8.75	7.71	4.59	1.97	-
Other Amortization	0.32	0.35	0.28	0.12	0.02	-
Gain (Loss) on Sale of Assets	-24.8	-	-	-	-	-
Stock-Based Compensation	0.2	0.2	0.46	1.2	3.18	-
Income (Loss) on Equity Investments	7.35	0.43	-0.8	-0.2	0.29	0.47
Change in Accounts Receivable	-0.77	-1.6	-0.61	-0.35	-0.76	-0.13
Change in Accounts Payable	-0.07	0.75	1.26	1.87	0.76	0.02
Change in Other Net Operating Assets	-0.76	0.65	2.53	-4.16	-0.05	-0.42
Other Operating Activities	6.71	9.01	9.3	1.97	0.76	8.1
Operating Cash Flow	14.54	15.74	15.04	1.57	2.17	-1.38
Operating Cash Flow Growth	-14.22%	4.64%	860.22%	-27.70%	-	-
Acquisition of Real Estate Assets	-35.94	-19.61	-105.89	-41.29	-99.51	-6.87
Net Sale / Acq. of Real Estate Assets	-35.94	-19.61	-105.89	-41.29	-99.51	-6.87
Investment in Marketable & Equity Securities	56.97	-	2.42	1.64	-0.17	-
Investing Cash Flow	21.03	-19.61	-103.47	-39.65	-99.68	-6.87
Long-Term Debt Issued	-	10.9	101.22	46.99	-	-
Long-Term Debt Repaid	-	-1.08	-8.77	-0.78	-8.82	-
Total Debt Repaid	-59.51	-1.08	-8.77	-0.78	-8.82	-
Net Debt Issued (Repaid)	-24.84	9.82	92.46	46.2	-8.82	-
Issuance of Common Stock	-	-	-	-	125.33	60
Repurchase of Common Stock	-3.85	-2.77	-4.33	-8.02	-	-
Other Financing Activities	-10.29	-8.37	-8.82	-2.4	-6.34	-0.32
Foreign Exchange Rate Adjustments	0.02	0.11	0.2	-0.02	-0	-0.13
Net Cash Flow	-3.4	-5.08	-8.92	-2.33	12.66	51.31
Cash Interest Paid	9.84	8.31	8.15	2.03	0.75	-
Cash Income Tax Paid	0.22	0.22	-	0	0.2	-
Levered Free Cash Flow	1.96	8.08	8.04	1.65	3.16	-
Unlevered Free Cash Flow	7.6	13.61	12.6	2.89	3.62	-
Change in Working Capital	-1.6	-0.2	3.18	-2.64	-0.05	-0.53

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