Network Media Group Cash Flow Statement

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

Millions CAD. Fiscal year is Dec - Nov.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug '25 Aug 31, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021	Nov '20 Nov 30, 2020
Net Income	-0.12	-1.91	-0.32	0.6	-2.5	1.52
Depreciation & Amortization	-0.35	0.5	0.34	0.38	0.53	0.68
Other Amortization	3.96	2.66	2.62	7.02	2.76	5.58
Asset Writedown & Restructuring Costs	0.54	0.56	0.05	0.09	0.36	0.6
Stock-Based Compensation	0.25	0.32	0.3	0.53	0.49	0.26
Other Operating Activities	-0.12	-0.1	-0.6	0.04	-1.07	-0.41
Change in Accounts Receivable	-1.03	0.24	-0.03	-0.96	0.36	0.29
Change in Accounts Payable	0.71	0.3	0.69	1.56	0.5	0.08
Change in Unearned Revenue	-2.27	-0.3	1.73	-3.99	3.96	-3.87
Change in Other Net Operating Assets	0.21	0.21	0.27	0.18	0.12	0.28
Operating Cash Flow	3.12	1.73	4.92	5.32	5.89	9.79
Operating Cash Flow Growth	-28.12%	-64.78%	-7.66%	-9.58%	-39.86%	2.03%
Capital Expenditures	-0	-0.29	-0.01	-0.04	-0.11	-0.02
Sale (Purchase) of Intangibles	-2.87	-0.03	-1.35	-8.99	-6.08	-6.12
Other Investing Activities	-	0.11	-	-	-	-
Investing Cash Flow	-2.87	-0.21	-1.36	-9.03	-6.19	-6.15
Short-Term Debt Issued	-	1.69	1.53	2.31	-	1.44
Long-Term Debt Issued	-	-	-	-	1.18	-
Total Debt Issued	2.64	1.69	1.53	2.31	1.18	1.44
Short-Term Debt Repaid	-	-1.63	-2.83	-0.12	-0.73	-5.28
Long-Term Debt Repaid	-	-0.83	-0.69	-0.47	-0.47	-0.59
Total Debt Repaid	-2.37	-2.46	-3.52	-0.59	-1.19	-5.87
Net Debt Issued (Repaid)	0.27	-0.77	-2	1.72	-0.02	-4.44
Issuance of Common Stock	-	-	-	-	2.24	0.15
Financing Cash Flow	0.27	-0.77	-2	1.72	2.23	-4.29
Foreign Exchange Rate Adjustments	-0	-0.01	0.01	-0.09	0.17	0.15
Net Cash Flow	0.53	0.74	1.57	-2.08	2.1	-0.5
Free Cash Flow	3.12	1.44	4.91	5.28	5.78	9.77
Free Cash Flow Growth	-23.04%	-70.58%	-7.11%	-8.58%	-40.84%	3.80%
Free Cash Flow Margin	36.21%	12.86%	68.86%	42.49%	163.52%	100.90%
Free Cash Flow Per Share	0.17	0.08	0.28	0.30	0.38	0.62
Cash Interest Paid	0.11	0.3	0.23	0.1	0.14	0.37
Cash Income Tax Paid	0.02	0.03	0.05	0	-	-
Levered Free Cash Flow	-1.62	4.56	2.15	-5.48	-0.09	0.9
Unlevered Free Cash Flow	-1.39	4.77	2.37	-5.35	0.01	1.04
Change in Working Capital	-1.03	-0.3	2.53	-3.32	5.32	1.56

Updated Aug 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.