Christina Lake Cannabis Cash Flow Statement

Financials in millions CAD. Fiscal year is March - February.

Millions CAD. Fiscal year is Mar - Feb.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Feb '25 Feb 28, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021
Net Income	1.42	-2.14	0.86	-4.13	-2.03	-7.14
Depreciation & Amortization	0.12	0.26	0.45	0.43	0.33	0.34
Loss (Gain) From Sale of Assets	-	-	-	-	-	0
Asset Writedown & Restructuring Costs	-0.2	-0.2	-	2.18	-	-
Stock-Based Compensation	0.15	0.06	0	0.08	0.38	1.16
Provision & Write-off of Bad Debts	0.26	0.26	-	-	-	-
Other Operating Activities	2.11	4.23	-1.07	1.77	1.61	4.19
Change in Accounts Receivable	0.28	-0.12	0.29	0.06	-0.83	-1
Change in Inventory	-3.41	0.13	-0.55	0.32	1.26	-2.27
Change in Accounts Payable	0.73	-0.3	-0.59	1.13	0.34	0.1
Change in Unearned Revenue	-	-	0.54	-	-	-
Change in Other Net Operating Assets	-0.33	-0.01	0.27	-0.46	0.12	0.01
Operating Cash Flow	1.13	2.17	0.22	1.38	1.18	-4.62
Operating Cash Flow Growth	413.41%	880.90%	-84.00%	16.59%	-	-
Capital Expenditures	-1.59	-0.58	-4.35	-0.6	-0.79	-1.23
Sale of Property, Plant & Equipment	0.09	0.02	-	-	-	0.02
Investment in Securities	-0.04	-0.04	-0.12	0.03	-	-
Investing Cash Flow	-1.54	-0.6	-4.47	-0.57	-0.79	-1.2
Long-Term Debt Issued	-	-	5.95	4.21	0.95	-
Total Debt Issued	1.39	1.54	5.95	4.21	0.95	-
Long-Term Debt Repaid	-	-	-3.23	-5.36	-0.72	-0.04
Total Debt Repaid	-2.41	-2.3	-3.23	-5.36	-0.72	-0.04
Net Debt Issued (Repaid)	-1.02	-0.76	2.72	-1.15	0.24	-0.04
Issuance of Common Stock	0.78	1.03	1.87	-	0.13	5.09
Financing Cash Flow	-0.24	0.26	4.59	-1.15	0.37	5.06
Net Cash Flow	-0.65	1.83	0.34	-0.34	0.76	-0.77
Free Cash Flow	-0.46	1.59	-4.13	0.78	0.39	-5.85
Free Cash Flow Growth	-	-	-	98.06%	-	-
Free Cash Flow Margin	-3.02%	10.54%	-30.36%	6.63%	3.92%	-161.00%
Free Cash Flow Per Share	-0.00	0.01	-0.03	0.01	0.00	-0.05
Cash Interest Paid	0.13	0.13	-	0.16	-	-
Levered Free Cash Flow	-	-	-6.52	-1.04	-0	-5.44
Unlevered Free Cash Flow	-	-	-5.31	-0.37	0.47	-4.92
Change in Working Capital	-2.73	-0.3	-0.03	1.05	0.89	-3.17

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