CubicFarm Systems 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	FY 2020	FY 2020
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Jun '20 Jun 30, 2020
Net Income	-12.63	-16.45	-60.37	-29.36	-15.95	-10.09
Depreciation & Amortization	0.72	0.91	1.91	1.62	0.93	0.57
Other Amortization	-	-	-	0.03	0.05	0.09
Loss (Gain) From Sale of Assets	0.48	0.34	0.17	-	0.18	-
Asset Writedown & Restructuring Costs	4.44	3.42	20.45	-	-	-
Loss (Gain) From Sale of Investments	-	-	-	-	-	0.61
Loss (Gain) on Equity Investments	-	-	-	-	0.21	0.31
Stock-Based Compensation	0.35	0.42	1.54	3.91	1.24	1
Provision & Write-off of Bad Debts	-0.87	0.38	0.57	-0.51	0.9	0.88
Other Operating Activities	0.77	0.58	-0	0.01	1.8	0.35
Change in Accounts Receivable	-0.26	0.69	-0.46	-1.11	-1.06	-1.69
Change in Inventory	-3.21	0.84	-2.1	-3.58	-3.95	-1.95
Change in Accounts Payable	1.69	0.07	0.64	3.05	1.04	0.04
Change in Other Net Operating Assets	4.64	2.3	9.64	-4.53	4.53	-0.72
Operating Cash Flow	-3.88	-6.5	-28.01	-30.47	-10.08	-10.59
Capital Expenditures	-0.02	-0.02	-4.85	-7.17	-0.48	-0.46
Sale of Property, Plant & Equipment	0	0.46	0.04	-	-	-
Sale (Purchase) of Intangibles	-	-	-0.4	-0.6	-	-
Other Investing Activities	-	-	-	-0.04	-0.67	-0.64
Investing Cash Flow	-0.02	0.44	-5.21	-7.81	-1.16	-1.1
Long-Term Debt Issued	-	2.43	11.79	0.06	-	0.27
Total Debt Issued	1.4	2.43	11.79	0.06	2.34	0.27
Long-Term Debt Repaid	-	-1.56	-2.07	-1.02	-	-0.09
Total Debt Repaid	-0.7	-1.56	-2.07	-1.02	-0.49	-0.09
Net Debt Issued (Repaid)	0.7	0.87	9.72	-0.96	1.85	0.17
Issuance of Common Stock	2.63	2.4	5.07	44.72	21.78	5.2
Other Financing Activities	-	-	-	-0.23	-	-
Financing Cash Flow	3.34	3.27	14.79	43.53	23.64	5.37
Foreign Exchange Rate Adjustments	-0	0.02	-0.01	-0.08	0	0.02
Net Cash Flow	-0.56	-2.77	-18.44	5.17	12.4	-6.3
Free Cash Flow	-3.9	-6.52	-32.85	-37.64	-10.56	-11.05
Free Cash Flow Margin	-575.13%	-151.42%	-903.56%	-713.74%	-216.39%	-213.74%
Free Cash Flow Per Share	-0.12	-0.26	-1.79	-2.44	-0.96	-1.20
Cash Interest Paid	0.55	0.8	0.91	0.26	0.13	0
Cash Income Tax Paid	-	-	-	0	-	-
Levered Free Cash Flow	0.62	-1.44	-19.69	-26.51	-	-8.57
Unlevered Free Cash Flow	2.44	0.36	-18.83	-26.2	-	-8.56
Change in Working Capital	2.86	3.9	7.72	-6.18	0.56	-4.32

Updated Dec 17, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.