Pioneer AI Foundry Cash Flow Statement

Financials in millions CAD. Fiscal year is June - May.

Millions CAD. Fiscal year is Jun - May.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 28, 2026	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Net Income	-2.29	-1.85	3.42	-11.63	-30.74	4.92
Other Amortization	-	-	-	4.61	3.59	-
Asset Writedown & Restructuring Costs	0.44	-0.03	-	-	-	-
Loss (Gain) From Sale of Investments	0.79	0.72	-3.99	4.96	9.95	-5.84
Loss (Gain) on Equity Investments	-0	0.06	0.16	0.6	0.74	-
Stock-Based Compensation	0.07	0.21	0.01	0.15	0.58	0.39
Other Operating Activities	-0.03	0	-0	-0.05	14.27	0.46
Change in Accounts Receivable	0.02	0.05	0.06	0.17	0.08	0
Change in Accounts Payable	0.1	-0.23	-0.08	0.69	-0.61	0.22
Change in Unearned Revenue	-	-	-0.15	0.15	-	-
Change in Other Net Operating Assets	-0.02	-0.02	-0	0.05	0.01	-0
Operating Cash Flow	-0.92	-1.09	-0.58	-0.3	-2.14	0.15
Cash Acquisitions	-	-	-	-	1.58	-
Sale (Purchase) of Intangibles	-0.95	-0.43	-	-	-	-
Investment in Securities	-0	0.75	0.41	-0.46	-2.1	-4.31
Investing Cash Flow	-0.95	0.32	0.41	-0.46	-0.51	-4.31
Short-Term Debt Issued	-	-	-	-	-	0.12
Total Debt Issued	0.44	-	-	-	-	0.12
Net Debt Issued (Repaid)	0.44	-	-	-	-	0.12
Issuance of Common Stock	0.93	0.93	-	0.49	1.5	7.32
Common Dividends Paid	-	-	-	-	-	-0.15
Other Financing Activities	-	-	-	-0.74	-0.07	-0.36
Financing Cash Flow	1.37	0.93	-	-0.26	1.44	6.94
Net Cash Flow	-0.51	0.15	-0.16	-1.02	-1.22	2.77
Free Cash Flow	-0.92	-1.09	-0.58	-0.3	-2.14	0.15
Free Cash Flow Margin	-199.17%	-170.81%	-23.55%	-19.32%	-445.06%	-
Free Cash Flow Per Share	-0.01	-0.01	-0.01	-0.00	-0.03	0.00
Levered Free Cash Flow	-1.55	-1.1	-0.21	1.16	1.02	0.44
Unlevered Free Cash Flow	-1.49	-1.09	-0.21	1.17	1.07	0.44
Change in Working Capital	0.1	-0.2	-0.17	1.06	-0.53	0.22