Fab-Form Industries Cash Flow Statement

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

Millions CAD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	0.51	0.55	0.77	1.09	1.26	0.77
Depreciation & Amortization	0.16	0.14	0.13	0.13	0.13	0.12
Other Amortization	0.04	0.04	0.02	0.01	0	0
Loss (Gain) From Sale of Assets	-0	-0	0.01	0	-	-
Asset Writedown & Restructuring Costs	0.01	0.01	-	0.02	0.02	-
Other Operating Activities	0.12	0.02	0.05	-0.04	0.01	0.02
Change in Accounts Receivable	-0.15	-0.16	0.35	-0	-0.16	-0.25
Change in Inventory	-0.05	-0.15	-0.07	0.01	0.15	-0.25
Change in Accounts Payable	0.04	0.21	0.11	-0.17	0.15	-0.05
Operating Cash Flow	0.68	0.65	1.37	1.05	1.56	0.36
Operating Cash Flow Growth	-33.57%	-52.83%	30.35%	-32.36%	337.21%	-31.40%
Capital Expenditures	-0.27	-0.28	-0.14	-0.04	-0.05	-0.01
Sale of Property, Plant & Equipment	0.01	0.01	-	-	-	-
Sale (Purchase) of Intangibles	-0.13	-0.15	-0.08	-0.12	-0.09	-0
Investment in Securities	-0.47	-0.48	-0.51	-2.04	-2.02	-
Other Investing Activities	-0.09	-0.09	-0.02	-0.03	-0.04	-0.02
Investing Cash Flow	-0.95	-0.99	-0.76	-2.24	-2.2	-0.03
Long-Term Debt Repaid	-	-0.12	-0.12	-	-0.12	-0.11
Total Debt Repaid	-0.12	-0.12	-0.12	-0.12	-0.12	-0.11
Net Debt Issued (Repaid)	-0.12	-0.12	-0.12	-0.12	-0.12	-0.11
Financing Cash Flow	-0.12	-0.12	-0.12	-0.12	-0.12	-0.11
Foreign Exchange Rate Adjustments	0.03	0.01	0.04	0.02	0.08	-
Miscellaneous Cash Flow Adjustments	-	-	-	-	-	0
Net Cash Flow	-0.37	-0.46	0.54	-1.29	-0.68	0.22
Free Cash Flow	0.4	0.37	1.23	1.01	1.5	0.34
Free Cash Flow Growth	-54.55%	-69.87%	21.64%	-32.65%	339.58%	-32.20%
Free Cash Flow Margin	8.42%	7.83%	26.29%	17.72%	24.50%	7.73%
Free Cash Flow Per Share	0.04	0.04	0.13	0.11	0.17	0.04
Cash Income Tax Paid	0.1	0.22	0.21	0.45	0.39	0.26
Levered Free Cash Flow	0.15	0.1	0.83	-	1.16	0.06
Unlevered Free Cash Flow	0.15	0.11	0.83	-	1.17	0.07
Change in Working Capital	-0.16	-0.11	0.39	-0.16	0.13	-0.55

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