NorthStar Gaming Holdings Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-17.99	-19.01	-27.39	-20.2	-2.06
Depreciation & Amortization	0.19	0.19	0.12	0.01	0
Other Amortization	0.17	0.17	0.13	0.06	-
Loss (Gain) From Sale of Assets	0	0	-	-	-
Stock-Based Compensation	2.35	3.89	5.45	0.36	-
Other Operating Activities	0.93	-0.17	1.26	0.14	-
Change in Accounts Receivable	-0.93	-0.47	0.16	-0.23	-1.27
Change in Accounts Payable	-1.15	-0.37	1.44	7.07	0.6
Change in Other Net Operating Assets	-8.48	4.57	-0.82	0.45	-0.23
Operating Cash Flow	-24.91	-11.19	-19.65	-12.33	-2.95
Capital Expenditures	-0.01	-0.01	-0.01	-0.01	-0.03
Cash Acquisitions	-	-	0.29	-	-
Sale (Purchase) of Intangibles	-0.09	-0.11	-0.25	-0.48	-0.06
Investing Cash Flow	-0.11	-0.12	0.03	-0.49	-0.09
Long-Term Debt Issued	-	9.5	17.52	-	-
Net Debt Issued (Repaid)	36.36	9.5	17.52	-	-
Issuance of Common Stock	-	-	4.82	5.21	0
Other Financing Activities	-	-	-	5	-
Financing Cash Flow	36.36	9.5	22.35	13.99	3.06
Miscellaneous Cash Flow Adjustments	0	0	-	-	-
Net Cash Flow	11.34	-1.82	2.73	1.17	0.01
Free Cash Flow	-24.93	-11.21	-19.66	-12.34	-2.98
Free Cash Flow Margin	-79.19%	-37.91%	-104.33%	-214.86%	-
Free Cash Flow Per Share	-0.12	-0.06	-0.12	-0.12	-0.11
Levered Free Cash Flow	-16.78	-5.02	-2.48	-13.86	-
Unlevered Free Cash Flow	-15.94	-4.21	-2.04	-13.77	-
Change in Net Working Capital	8	-3.64	-8.62	1.18	-

Updated Nov 27, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.