Razor Energy Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Sep '23 Sep 30, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018
Net Income	34.43	-22.62	17.74	-46.2	-29.57	4.24
Depreciation & Amortization	20.25	25.4	17.21	18.28	20.32	18.91
Other Amortization	5.38	7.72	2.16	1.21	1.12	1.12
Loss (Gain) From Sale of Assets	-64.41	2.62	-	-	-	-1.01
Asset Writedown & Restructuring Costs	-	-	-24.31	24.74	4	-
Stock-Based Compensation	0.54	0.46	0.28	-	-	-
Provision & Write-off of Bad Debts	-0	-	-	-	-	0.09
Other Operating Activities	0.84	8.79	-12.33	5.77	11.83	-6.15
Change in Other Net Operating Assets	18.34	4.64	7.31	0.4	8.52	5.16
Operating Cash Flow	19.06	27	8.06	4.19	16.21	22.36
Operating Cash Flow Growth	-35.31%	234.95%	92.22%	-74.13%	-27.50%	413.91%
Capital Expenditures	-25.21	-28.77	-21.63	-1.45	-12.36	-29.4
Sale of Property, Plant & Equipment	3.54	-	0.53	-	-	0.95
Cash Acquisitions	-	-	-6.31	-	-0.26	-3.92
Other Investing Activities	10.7	2.25	7.79	0.17	6.66	-1.57
Investing Cash Flow	-10.98	-26.53	-19.62	-1.27	-5.95	-33.94
Long-Term Debt Issued	-	15.02	25.04	-	-	16.21
Total Debt Issued	0.14	15.02	25.04	-	-	16.21
Short-Term Debt Repaid	-	-	-	-	-0.53	-
Long-Term Debt Repaid	-	-15.62	-7.31	-1.97	-2.23	-0.56
Total Debt Repaid	-14.58	-15.62	-7.31	-1.97	-2.76	-0.56
Net Debt Issued (Repaid)	-14.44	-0.6	17.73	-1.97	-2.76	15.65
Issuance of Common Stock	8.01	5	1.89	-	-	-
Repurchase of Common Stock	-	-	-	-	-0.24	-1.6
Common Dividends Paid	-	-	-	-0.26	-2.56	-0.63
Other Financing Activities	-3.86	-5.11	-6.27	-1.47	-4.94	-4.77
Financing Cash Flow	-10.29	-0.72	13.34	-3.7	-10.5	6.16
Foreign Exchange Rate Adjustments	-0.07	-0.17	-0.04	-0.02	-0.1	0.17
Net Cash Flow	-2.27	-0.42	1.74	-0.81	-0.33	-5.25
Free Cash Flow	-6.14	-1.78	-13.57	2.75	3.86	-7.04
Free Cash Flow Growth	-	-	-	-28.72%	-	-
Free Cash Flow Margin	-6.80%	-1.53%	-19.84%	5.66%	4.49%	-6.82%
Free Cash Flow Per Share	-0.22	-0.07	-0.63	0.13	0.23	-0.45
Cash Interest Paid	2.62	2.9	2.01	1.47	4.91	4.58
Levered Free Cash Flow	-15.7	1.86	-8.65	1.03	11.35	-11.35
Unlevered Free Cash Flow	-12.18	4.69	-5.33	4.72	14	-8.91
Change in Working Capital	18.34	4.64	7.31	0.4	8.52	5.16

Updated Nov 23, 2023. Source: S&P Global Market Intelligence. Standard template. Financial Sources.