Source Rock Royalties 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	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	1.52	1.5	1.57	2.56	0.18	-2.86
Depreciation & Amortization	3.11	3.94	3.18	2.18	3.62	5.94
Stock-Based Compensation	0.77	0.84	0.78	0.4	0.31	0.27
Provision & Write-off of Bad Debts	-	-	-	-	-0.01	0.05
Other Operating Activities	-0.13	-0.28	0.13	-0.01	-0.39	-2.37
Change in Accounts Receivable	0.26	0.22	-0.18	-0.27	-0.45	0.13
Change in Accounts Payable	-0	-0.07	0.09	-0.1	0.05	0.01
Change in Income Taxes	-0.28	0.51	-0.66	0.6	0.08	-
Change in Other Net Operating Assets	0	-0.01	0.01	-0.04	0.02	-0.02
Operating Cash Flow	5.25	6.65	4.91	5.32	3.41	1.15
Operating Cash Flow Growth	-21.73%	35.33%	-7.58%	56.09%	197.30%	-43.91%
Capital Expenditures	-0.14	-0.03	-13.28	-3.62	-1.19	-0.43
Sale (Purchase) of Intangibles	-	-	-	-	-	-0.25
Investing Cash Flow	-0.14	-0.03	-13.28	-3.62	-1.19	-0.68
Issuance of Common Stock	-	0	0.13	13.49	-	-
Repurchase of Common Stock	-0.26	-	-	-0.44	-	-
Common Dividends Paid	-3.56	-3.45	-3.37	-2.02	-1.47	-0.86
Other Financing Activities	-0.46	-	-0.09	-1.07	-0.16	-
Financing Cash Flow	-4.27	-3.45	-3.33	9.96	-1.63	-0.86
Net Cash Flow	0.84	3.17	-11.69	11.66	0.58	-0.4
Free Cash Flow	5.11	6.62	-8.36	1.7	2.21	0.71
Free Cash Flow Growth	-	-	-	-23.18%	211.27%	81.21%
Free Cash Flow Margin	77.73%	86.11%	-125.85%	26.18%	51.90%	51.66%
Free Cash Flow Per Share	0.11	0.14	-0.18	0.04	0.07	0.03
Levered Free Cash Flow	4.92	6.7	-9.32	1.52	2.53	2.13
Unlevered Free Cash Flow	4.92	6.7	-9.32	1.52	2.53	2.13
Change in Working Capital	-0.02	0.65	-0.74	0.19	-0.3	0.11

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