Oceanic Wind Energy Inc. (NKWFF)

Oceanic Wind Energy Cash Flow Statement

Financials in millions CAD. Fiscal year is October - September.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020
Net Income	2.09	0.6	-0.34	-0.4	-0.29	-0.56
Loss (Gain) on Sale of Assets	-	-	-	-	-	-0.07
Stock-Based Compensation	-	-	0.07	0.18	0.2	0.04
Change in Accounts Receivable	0	-0.05	0	0	0.04	-0.03
Change in Accounts Payable	-0.01	0.06	-0	0.01	-0.05	-0.2
Change in Other Net Operating Assets	-0.95	-0	0.02	0.02	-0.03	0.18
Other Operating Activities	-0.99	-0.95	-	-	-	-
Operating Cash Flow	0.14	-0.34	-0.25	-0.19	-0.13	-0.64
Short-Term Debt Issued	-	0.13	-	-	-	-
Long-Term Debt Issued	-	-	-	-	0.02	0.04
Total Debt Issued	0.12	0.13	-	-	0.02	0.04
Short-Term Debt Repaid	-	-0.04	-	-	-	-0.3
Total Debt Repaid	-0.17	-0.04	-	-	-	-0.3
Net Debt Issued (Repaid)	-0.05	0.09	-	-	0.02	-0.26
Issuance of Common Stock	-	0.23	0.24	-	0.3	0.69
Other Financing Activities	0.1	-	-	-	-	0.03
Financing Cash Flow	0.05	0.32	0.24	-	0.32	0.46
Net Cash Flow	0.2	-0.02	-0.01	-0.19	0.19	-0.18
Cash Interest Paid	0	0	-	-	-	-
Levered Free Cash Flow	-1.76	-1.24	-0.11	-0.07	-0.14	-0.54
Unlevered Free Cash Flow	-1.76	-1.24	-0.11	-0.07	-0.14	-0.53
Change in Net Working Capital	1.51	1.01	-0.03	-0.02	0.02	0.05

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