Pinetree Capital Ltd. (PNPFF)

Pinetree Capital Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	31.89	32.33	5.75	1.18	1.46	1.2
Loss (Gain) From Sale of Investments	-32.84	-32.89	-6.06	-1.88	-2.02	-1.37
Change in Accounts Payable	0.23	0.19	-0.07	0.03	0.03	0.05
Change in Income Taxes	-	-	-	-	-	0.02
Change in Other Net Operating Assets	3.85	3.33	-3.51	-3.22	-10.37	-4.98
Operating Cash Flow	3.13	2.96	-3.88	-3.89	-10.91	-5.08
Issuance of Common Stock	-	-	-	-	18.03	-
Repurchase of Common Stock	-	-	-	-	-0.13	-
Other Financing Activities	-	-	-	-	-0.02	-
Financing Cash Flow	-	-	-	-	17.88	-
Net Cash Flow	3.13	2.96	-3.88	-3.89	6.97	-5.08
Free Cash Flow	3.13	2.96	-3.88	-3.89	-10.91	-5.08
Free Cash Flow Margin	9.44%	8.88%	-58.31%	-170.12%	-455.72%	-302.80%
Free Cash Flow Per Share	0.33	0.32	-0.41	-0.41	-1.43	-1.12
Cash Interest Paid	-	-	-	0.03	0.03	-
Cash Income Tax Paid	0.01	0.01	0.02	0	0.01	0.02
Levered Free Cash Flow	20.34	20.58	3.6	0.88	1.09	2.78
Unlevered Free Cash Flow	20.35	20.59	3.61	0.89	1.1	2.79
Change in Net Working Capital	-0.3	-0.27	0.08	0.03	-	-1.95

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