Zenith Energy Ltd. (OSL:ZENA)

Zenith Energy Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	1.09	-42.37	-12.83	64.44	3.53
Depreciation & Amortization	-1.87	-5.12	5.39	2.24	1.16
Asset Writedown & Restructuring Costs	-	-2.13	1.97	0.14	18.82
Loss (Gain) From Sale of Investments	-	23.22	-	-	-
Stock-Based Compensation	3.73	-	0.73	2.93	1.78
Other Operating Activities	-0.26	7.1	-1.51	-74.67	-37.94
Change in Accounts Receivable	-16.47	23.71	-7.8	-2.62	0.06
Change in Inventory	-0.38	4.42	2	-5.78	0.79
Change in Accounts Payable	3.08	-13.2	-2.74	0.45	1.94
Change in Other Net Operating Assets	0.12	0.18	-1.06	-0.25	0.05
Operating Cash Flow	-10.97	-4.19	-15.84	-13.13	-9.81
Capital Expenditures	-0.42	-0.05	-0.43	-0.06	-0.05
Sale of Property, Plant & Equipment	1.66	-	-	-	-
Cash Acquisitions	-	-0.54	-	-2.11	-0.15
Investing Cash Flow	1.24	-0.59	-0.43	-2.17	-0.2
Long-Term Debt Issued	6.34	17.58	20.59	18.18	5.79
Long-Term Debt Repaid	-1.63	-11.31	-5.8	-7.96	-1.99
Total Debt Repaid	-1.63	-11.31	-5.8	-7.96	-1.99
Net Debt Issued (Repaid)	4.71	6.27	14.79	10.22	3.79
Issuance of Common Stock	15.29	2.14	3.97	6.25	7.62
Other Financing Activities	-7.29	-4.86	-2.2	-1.66	-0.98
Financing Cash Flow	12.71	3.55	16.56	14.82	10.43
Net Cash Flow	2.99	-1.24	0.29	-0.48	0.41
Free Cash Flow	-11.38	-4.24	-16.27	-13.19	-9.87
Free Cash Flow Margin	-530.18%	-237.30%	-123.67%	-160.04%	-1655.20%
Free Cash Flow Per Share	-0.04	-0.02	-0.07	-0.04	-0.08
Cash Interest Paid	6.98	4.86	2.19	1.66	0.98
Levered Free Cash Flow	-17.86	-4.57	-10.32	-5.3	0.92
Unlevered Free Cash Flow	-12.89	-1.44	-8.59	-4.09	1.59
Change in Net Working Capital	20.77	-13.1	7.83	6.55	-0.43

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