PrairieSky Royalty 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	2015 - 2019
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	2015 - 2019
Net Income	220.8	215.3	227.6	317.5	123.3	31.7	Upgrade
Depreciation & Amortization	161	165.5	147.6	153.5	109.6	111	Upgrade
Other Amortization	0.6	0.5	0.4	0.7	0.3	-	Upgrade
Stock-Based Compensation	-5.9	7.5	-2.9	23.3	11.8	0.6	Upgrade
Other Operating Activities	-5	-8.3	9.8	12.6	28.4	3.5	Upgrade
Change in Accounts Receivable	-3	-7.4	18.7	-27.9	-	-	Upgrade
Change in Accounts Payable	2.2	5	-0.1	2	-	-	Upgrade
Change in Income Taxes	-4.8	2	-82	83.8	-	-	Upgrade
Change in Other Net Operating Assets	-1.2	-0.2	-0.2	-	-21.4	5.5	Upgrade
Operating Cash Flow	364.7	379.9	318.9	565.5	252	152.3	Upgrade
Operating Cash Flow Growth	-12.46%	19.13%	-43.61%	124.41%	65.46%	-27.37%	Upgrade
Capital Expenditures	-103.3	-49.1	-57.9	-30.6	-985.6	-9.4	Upgrade
Sale of Property, Plant & Equipment	0.7	-	-	-	-	-	Upgrade
Other Investing Activities	-	-	-	-	-0.8	0.8	Upgrade
Investing Cash Flow	-102.6	-49.1	-57.9	-30.6	-986.4	-8.6	Upgrade
Long-Term Debt Issued	-	-	-	-	602.1	35.6	Upgrade
Total Debt Issued	150.8	-	-	-	602.1	35.6	Upgrade
Long-Term Debt Repaid	-	-93.1	-31.5	-426.6	-0.8	-0.7	Upgrade
Total Debt Repaid	-7.1	-93.1	-31.5	-426.6	-0.8	-0.7	Upgrade
Net Debt Issued (Repaid)	143.7	-93.1	-31.5	-426.6	601.3	34.9	Upgrade
Issuance of Common Stock	-	-	-	-	220.1	-	Upgrade
Repurchase of Common Stock	-161.7	-	-	-	-22.7	-90.9	Upgrade
Common Dividends Paid	-242	-236.4	-229.2	-107.6	-62.4	-87.8	Upgrade
Other Financing Activities	-2.1	-1.3	-0.3	-0.7	-1.9	0.1	Upgrade
Financing Cash Flow	-262.1	-330.8	-261	-534.9	734.4	-143.7	Upgrade
Free Cash Flow	261.4	330.8	261	534.9	-733.6	142.9	Upgrade
Free Cash Flow Growth	-29.08%	26.74%	-51.21%	-	-	-28.44%	Upgrade
Free Cash Flow Margin	56.81%	70.34%	54.42%	86.37%	-249.86%	89.48%	Upgrade
Free Cash Flow Per Share	1.10	1.38	1.09	2.24	-3.28	0.62	Upgrade
Cash Interest Paid	9.4	10.3	17	17.8	4.3	1.5	Upgrade
Cash Income Tax Paid	71.5	63.5	140.8	1.8	3.4	5.9	Upgrade
Levered Free Cash Flow	221.66	306.48	210.64	511.88	-772.94	129.13	Upgrade
Unlevered Free Cash Flow	228.38	313.6	221.18	522.8	-770.05	130.06	Upgrade
Change in Working Capital	-6.8	-0.6	-63.6	57.9	-21.4	5.5	Upgrade

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