InPlay Oil 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	-8.66	9.47	32.7	83.9	115.07	-112.63
Depreciation & Amortization	97.22	52.9	52.97	45.89	-24.77	22.17
Asset Writedown & Restructuring Costs	-	-	-	-	-	65.71
Stock-Based Compensation	4.77	2.91	3.17	1.42	0.33	0.57
Other Operating Activities	-5.56	-0.11	-0.36	-3.7	-46.53	31.01
Change in Other Net Operating Assets	-12.28	5.72	-2.48	-4.61	-5.69	1.64
Operating Cash Flow	75.5	70.88	86.01	122.89	38.41	8.48
Operating Cash Flow Growth	-5.46%	-17.59%	-30.01%	219.95%	353.22%	-69.37%
Capital Expenditures	-250.84	-63.07	-84.79	-77.6	-33.43	-24.75
Sale of Property, Plant & Equipment	-	0.04	-	0	0.08	-
Cash Acquisitions	-	-	-	-0.18	-29.28	-
Other Investing Activities	4.96	-6.63	-3.13	7.42	-1.31	6.67
Investing Cash Flow	-245.88	-69.66	-87.93	-70.36	-63.93	-18.07
Long-Term Debt Issued	-	15.97	17.95	-	15.3	10.2
Total Debt Issued	167.44	15.97	17.95	-	15.3	10.2
Long-Term Debt Repaid	-	-0.31	-0.42	-50.27	-0.48	-0.6
Total Debt Repaid	-1.48	-0.31	-0.42	-50.27	-0.48	-0.6
Net Debt Issued (Repaid)	165.95	15.66	17.53	-50.27	14.82	9.6
Issuance of Common Stock	31.52	0.06	3.45	0.95	10.71	-
Repurchase of Common Stock	-3.48	-0.55	-2.94	-0.61	-	-
Common Dividends Paid	-23.61	-16.4	-16.12	-2.61	-	-
Financing Cash Flow	170.39	-1.22	1.92	-52.53	25.52	9.6
Free Cash Flow	-175.35	7.81	1.22	45.29	4.98	-16.27
Free Cash Flow Growth	-	542.52%	-97.31%	810.19%	-	-
Free Cash Flow Margin	-81.29%	5.84%	0.78%	22.62%	4.87%	-41.71%
Free Cash Flow Per Share	-8.26	0.50	0.08	2.98	0.42	-1.43
Cash Interest Paid	15.01	6.99	5.44	4.94	5.61	3.57
Levered Free Cash Flow	-154.09	0.02	-11.34	26.18	-18.9	-2.96
Unlevered Free Cash Flow	-144.71	4.39	-7.95	29.27	-15.39	-0.73
Change in Working Capital	-12.28	5.72	-2.48	-4.61	-5.69	1.64

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