Elixxer Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-3.87	-3.47	-4.01	-14.17	-3.66
Depreciation & Amortization	-	-	-	-	0
Loss (Gain) From Sale of Investments	1.05	0.71	0.12	8.53	-0.17
Stock-Based Compensation	-	-	-	-	0
Provision & Write-off of Bad Debts	-	-	-	0.29	0.03
Other Operating Activities	2.11	2.23	1.58	1.2	0.62
Change in Accounts Receivable	-	-	-	0.11	0.17
Change in Accounts Payable	-0.03	0.56	-0.13	1.02	-1
Change in Income Taxes	0.05	-	-	-	-
Change in Other Net Operating Assets	-0.01	-0.04	0.04	-	-
Operating Cash Flow	-0.71	-	-2.4	-3.02	-4.02
Investment in Securities	-	-	2.35	2.32	2.19
Investing Cash Flow	-	-	2.35	2.32	2.19
Long-Term Debt Issued	0.72	-	-	4	2
Total Debt Issued	0.72	-	-	4	2
Short-Term Debt Repaid	-	-	-	-	-0.74
Long-Term Debt Repaid	-	-	-	-2.96	-1.09
Total Debt Repaid	-	-	-	-2.96	-1.84
Net Debt Issued (Repaid)	0.72	-	-	1.04	0.16
Repurchase of Common Stock	-	-	-	-0.58	-0.13
Financing Cash Flow	0.72	-	-	0.46	0.03
Net Cash Flow	0.01	-	-0.05	-0.24	-1.8
Free Cash Flow	-0.71	-	-2.4	-3.02	-4.02
Free Cash Flow Per Share	-0.06	-	-0.21	-0.27	-0.36
Cash Interest Paid	-	-	1.02	1.95	1.26
Levered Free Cash Flow	-3.83	-1.17	-2.52	-2.07	-3.14
Unlevered Free Cash Flow	-2.45	0.22	-0.89	-0.54	-2.25
Change in Working Capital	0.01	0.52	-0.09	1.13	-0.84

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