Birchcliff Energy 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	72.92	56.1	9.78	656.83	314.68	-57.82
Depreciation & Amortization	257.94	246.65	226.51	217.06	215.37	215.22
Other Amortization	1.45	1.42	1.7	1.45	0.97	1.23
Loss (Gain) From Sale of Assets	1.01	0.84	5.24	1.43	-0.91	-
Loss (Gain) From Sale of Investments	1.9	1.9	1.2	-1.8	-6.4	-2.03
Stock-Based Compensation	4.71	6.04	13.64	-	2.43	2.43
Other Operating Activities	34.89	-91.96	42.98	75.97	10.4	23.17
Change in Other Net Operating Assets	-14.97	-17.27	19.48	-25.66	-21.16	5.98
Operating Cash Flow	359.86	203.71	320.53	925.28	515.37	188.18
Operating Cash Flow Growth	51.79%	-36.45%	-65.36%	79.54%	173.87%	-42.46%
Capital Expenditures	-324.85	-283	-308	-368.55	-232.48	-289.66
Sale of Property, Plant & Equipment	0.1	0.26	0.09	0.32	-	12.88
Investment in Securities	-0.47	-0.22	-1.24	-1.96	-1.25	-
Other Investing Activities	-12.43	-10.39	-29.71	31.65	-13.65	-1.87
Investing Cash Flow	-337.65	-293.36	-338.86	-338.54	-247.38	-278.66
Long-Term Debt Issued	-	196.74	238.42	-	-	121.12
Long-Term Debt Repaid	-	-6.64	-2.46	-371.52	-230.46	-2.29
Net Debt Issued (Repaid)	22.42	190.1	235.96	-371.52	-230.46	118.83
Issuance of Common Stock	9.85	10.78	7.16	23.01	12.64	0.01
Repurchase of Common Stock	-	-	-11.46	-57.21	-31.51	-0.61
Preferred Dividends Paid	-	-	-	-5.16	-6.91	-7.65
Common Dividends Paid	-51.65	-107.83	-213.34	-18.61	-6.64	-10.97
Dividends Paid	-51.65	-107.83	-213.34	-23.77	-13.54	-18.62
Other Financing Activities	-2.84	-3.4	-	-15.78	-3.45	-
Financing Cash Flow	-22.22	89.65	18.32	-586.73	-267.98	90.47
Net Cash Flow	-0.02	-0.01	-0.02	0.01	0	-0.01
Free Cash Flow	35.01	-79.29	12.53	556.73	282.89	-101.48
Free Cash Flow Growth	-	-	-97.75%	96.80%	-	-
Free Cash Flow Margin	5.25%	-13.18%	1.79%	46.48%	32.24%	-19.37%
Free Cash Flow Per Share	0.13	-0.29	0.05	2.02	1.03	-0.38
Cash Interest Paid	-	-	-	13.74	28.8	26.07
Levered Free Cash Flow	-28.42	-97.16	-45.42	363.8	199.74	-113.88
Unlevered Free Cash Flow	-0.01	-71.81	-33.36	372.23	217.82	-97.56
Change in Working Capital	-14.97	-17.27	19.48	-25.66	-21.16	5.98

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