Beta Energy Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-32.07	-31.06	-0.3	-0.38
Depreciation & Amortization	7.07	9.11	1.53	0.01
Asset Writedown & Restructuring Costs	25.58	25.58	-	-
Loss (Gain) From Sale of Investments	1.41	1.21	-0.67	-
Stock-Based Compensation	0.97	2.66	0.72	-
Other Operating Activities	0.8	-0.99	-0.3	-
Change in Accounts Receivable	1.15	-0.12	-1.61	-0
Change in Accounts Payable	-1.38	2.73	1.67	0.37
Change in Other Net Operating Assets	-0.12	-0.04	-0.11	-
Operating Cash Flow	3.4	9.09	0.93	-0
Operating Cash Flow Growth	-55.13%	881.30%	-	-
Capital Expenditures	-1	-24.11	-42.89	-19.42
Cash Acquisitions	-	-	2.78	-
Other Investing Activities	-5.92	-5.25	11.57	8.78
Investing Cash Flow	-6.92	-29.36	-28.54	-10.64
Issuance of Common Stock	9.49	10.61	14.62	20.81
Other Financing Activities	-4.69	1.49	-1.35	11.05
Financing Cash Flow	5.96	17.44	23.94	31.86
Net Cash Flow	2.44	-2.83	-3.68	21.22
Free Cash Flow	2.4	-15.02	-41.96	-19.42
Free Cash Flow Margin	15.60%	-80.28%	-721.98%	-69545.68%
Free Cash Flow Per Share	0.03	-0.22	-0.84	-2.09
Cash Interest Paid	0.05	0.05	-	-
Levered Free Cash Flow	-11.24	-5.64	-29.59	-
Unlevered Free Cash Flow	-10.64	-5.33	-29.59	-
Change in Net Working Capital	15.47	-10.11	-11.84	-

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