Bridgemarq Real Estate Services Inc. (FRA:BG8)

FRA:BG8 Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-10.32	4	20.97	4.76	0.77
Depreciation & Amortization	12.49	7.43	7.62	7.63	8.51
Loss (Gain) From Sale of Assets	0.01	-	-	-	-
Asset Writedown & Restructuring Costs	2.63	0.2	0.15	-	0.37
Loss (Gain) From Sale of Investments	-	1.39	-2.2	-1.89	2.21
Other Operating Activities	8.01	0.37	-11.23	4.99	5.43
Change in Other Net Operating Assets	4.28	0.29	0.24	-0.36	2.59
Operating Cash Flow	17.1	13.67	15.56	15.14	19.87
Operating Cash Flow Growth	25.11%	-12.16%	2.77%	-23.79%	27.35%
Capital Expenditures	-1.53	-0.87	-	-	-
Cash Acquisitions	4.01	-	-	-	-
Sale (Purchase) of Intangibles	-	-	-0.48	0.27	-1.19
Other Investing Activities	-0	-0.6	-0.57	-0.55	-1.92
Investing Cash Flow	2.48	-1.48	-1.05	-0.28	-3.11
Long-Term Debt Repaid	-3.28	-	-1.5	-5	-
Net Debt Issued (Repaid)	-3.28	-	-1.5	-5	-
Common Dividends Paid	-12.8	-12.8	-12.8	-12.8	-12.8
Other Financing Activities	-0.16	-0.06	-	-	-
Financing Cash Flow	-16.24	-12.87	-14.3	-17.8	-12.8
Net Cash Flow	3.35	-0.68	0.2	-2.94	3.95
Free Cash Flow	15.57	12.79	15.56	15.14	19.87
Free Cash Flow Growth	21.70%	-17.77%	2.77%	-23.79%	27.35%
Free Cash Flow Margin	4.44%	26.40%	31.20%	30.16%	49.25%
Free Cash Flow Per Share	1.64	1.35	1.21	1.60	2.10
Cash Interest Paid	13.45	9.41	8.87	8.52	8.63
Cash Income Tax Paid	2.91	3.5	4.08	4.35	2.88
Levered Free Cash Flow	116.65	11.19	15.74	15.67	9.39
Unlevered Free Cash Flow	126.15	17.54	19.85	19.97	16.27
Change in Net Working Capital	-104.77	0.57	0.11	0.9	-0.47

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