Pioneering Technology Corp. (PTEFF)

CrossFirst Bankshares 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	Mar 31, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020
Net Income	-0.68	-0.95	-0.67	-0.63	-1.32	-0.88
Depreciation & Amortization	0.15	0.15	0.16	0.19	0.21	0.24
Other Amortization	0	0	0.01	0.01	0.01	0.01
Stock-Based Compensation	0	0.03	0.08	-	0	0.1
Other Operating Activities	0.09	0.09	0.08	0.15	0.04	0.1
Change in Accounts Receivable	0.15	0.09	0.08	-0	0.69	-0.81
Change in Inventory	0.24	0.57	0.66	-0.14	-0.07	2
Change in Accounts Payable	0.19	-0.02	-0.24	-0.2	-0.54	0.71
Change in Other Net Operating Assets	-0	0.12	-0.07	0.19	0.62	-0.87
Operating Cash Flow	0.15	0.08	0.09	-0.42	-0.36	0.61
Operating Cash Flow Growth	517.35%	-5.85%	-	-	-	-
Capital Expenditures	-	-0	-0.02	-0.01	-	-0.08
Sale (Purchase) of Intangibles	-	-	-	-	-0.05	-0.15
Investing Cash Flow	0.14	0.13	-0.02	-0.01	-0.05	-0.23
Long-Term Debt Repaid	-	-0.21	-0.23	-0.16	-0.16	-0.16
Total Debt Repaid	-0.22	-0.21	-0.23	-0.16	-0.16	-0.16
Net Debt Issued (Repaid)	-0.22	-0.21	-0.23	-0.16	-0.16	-0.16
Financing Cash Flow	-0.22	-0.21	-0.23	-0.16	-0.16	-0.16
Foreign Exchange Rate Adjustments	-0.1	-0.1	0.02	-0	-0.09	-0
Net Cash Flow	-0.04	-0.1	-0.14	-0.61	-0.66	0.23
Free Cash Flow	0.15	0.08	0.07	-0.44	-0.36	0.54
Free Cash Flow Growth	12829.82%	21.41%	-	-	-	-
Free Cash Flow Margin	5.44%	2.97%	2.34%	-17.96%	-10.89%	8.20%
Free Cash Flow Per Share	0.00	0.00	0.00	-0.01	-0.01	0.01
Cash Interest Paid	0.07	0.08	0.08	0.08	0.09	0.09
Levered Free Cash Flow	0.34	0.45	0.13	-0.53	-0.18	0.68
Unlevered Free Cash Flow	0.39	0.49	0.18	-0.47	-0.12	0.74

Updated Mar 3, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.