LQWD Technologies Corp. (LQWDF)

Splunk Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May 31, 2025	Feb 28, 2025	Feb 29, 2024	Feb 28, 2023	Feb 28, 2022	Feb 28, 2021
Net Income	-2.64	-2.5	-2.02	-9.68	-22.96	-0.81
Depreciation & Amortization	-0.07	0	0	0.03	0.03	0
Other Amortization	0.17	0.17	1.02	1.03	0.83	0.18
Loss (Gain) From Sale of Assets	-	-	-	0.02	-	-
Asset Writedown & Restructuring Costs	0.43	0.43	2.99	2.84	16.64	-
Stock-Based Compensation	0.44	0.44	0.13	0.91	1.45	0.07
Other Operating Activities	-	-	-3.23	3.34	0.87	0.05
Change in Accounts Receivable	-	-	0.04	-0	0.04	0.01
Change in Accounts Payable	-0.13	-0.05	0.03	-0.18	-0.07	0.02
Change in Other Net Operating Assets	-0.1	-0.09	0	0.03	0.01	-0.03
Operating Cash Flow	-1.89	-1.6	-1.03	-1.67	-3.16	-0.52
Capital Expenditures	-	-0	-	-	-0.06	-
Sale of Property, Plant & Equipment	-	-	-	0.02	-	-
Cash Acquisitions	-	-	-	-	0	-
Sale (Purchase) of Intangibles	-	-	-	-	-	-0.1
Other Investing Activities	-5.44	-5.44	-	1.3	-8.91	-0.3
Investing Cash Flow	-5.44	-5.44	-	1.32	-8.97	-0.39
Issuance of Common Stock	7.77	7.46	1.83	0.03	12.34	1.8
Other Financing Activities	-0.19	-0.19	-0	-	-1.17	-0.04
Financing Cash Flow	7.58	7.26	1.83	0.03	11.16	1.76
Net Cash Flow	0.25	0.22	0.8	-0.32	-0.97	0.85
Free Cash Flow	-1.89	-1.61	-1.03	-1.67	-3.22	-0.52
Free Cash Flow Margin	-23168.50%	-28924.15%	-202661.27%	-34331.69%	-4628.39%	-409.37%
Free Cash Flow Per Share	-0.11	-0.10	-0.09	-0.17	-0.46	-0.19
Levered Free Cash Flow	-13.45	-10.97	-6.02	4.35	-8.19	-0.7
Unlevered Free Cash Flow	-13.45	-10.97	-6.02	4.35	-8.19	-0.7
Change in Net Working Capital	12.7	10.34	5.9	-4.5	7.57	0.39

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