WestBond Enterprises Corporation (WBNEF)

WestBond Enterprises Cash Flow Statement

Financials in millions CAD. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	0.39	-0.05	-0.21	0.57	0.69	2.64
Depreciation & Amortization	1.15	1.22	1.27	1.16	1.02	0.97
Loss (Gain) From Sale of Assets	-	-	-	-0.04	-	-
Loss (Gain) From Sale of Investments	-	-	-	-0	-0.03	-0.03
Stock-Based Compensation	0.09	0.09	-	-	-	0.11
Provision & Write-off of Bad Debts	-0.04	-0.03	-0.02	0.05	-	-
Other Operating Activities	-0.06	0.07	-0.4	0.48	-0.06	1.21
Change in Accounts Receivable	-0.31	-0.55	0.01	-0.01	-0.3	0.79
Change in Inventory	0.05	0.02	-0.33	0.11	-0.18	-0.46
Change in Accounts Payable	0.27	0.52	-0.13	-0.07	-0.15	-0.23
Change in Other Net Operating Assets	-0.05	-0.12	0.3	-0.32	0.05	-0.03
Operating Cash Flow	1.5	1.16	0.49	1.93	1.04	4.98
Operating Cash Flow Growth	53.18%	136.28%	-74.51%	86.54%	-79.17%	196.86%
Capital Expenditures	-0.24	-0.24	-0.41	-0.43	-0.33	-2.13
Investing Cash Flow	-0.24	-0.24	-0.41	-0.43	-0.33	-2.13
Short-Term Debt Issued	-	-	0.66	-	0.09	-
Total Debt Issued	-0.2	-	0.66	-	0.09	-
Short-Term Debt Repaid	-	-0.53	-	-0.07	-	-
Long-Term Debt Repaid	-	-0.28	-0.56	-0.95	-0.93	-0.92
Total Debt Repaid	-0.39	-0.81	-0.56	-1.03	-0.93	-0.92
Net Debt Issued (Repaid)	-0.59	-0.81	0.1	-1.03	-0.85	-0.92
Issuance of Common Stock	-	-	-	-	-	0.06
Common Dividends Paid	-	-	-	-0.53	-0.89	-0.71
Other Financing Activities	-0.06	-0.09	-0.14	-0.13	-0.17	-0.2
Financing Cash Flow	-0.66	-0.9	-0.04	-1.7	-1.91	-1.77
Net Cash Flow	0.6	0.03	0.04	-0.19	-1.2	1.07
Free Cash Flow	1.26	0.93	0.08	1.5	0.71	2.84
Free Cash Flow Growth	80.68%	1026.97%	-94.52%	111.78%	-75.06%	128.19%
Free Cash Flow Margin	11.19%	9.59%	0.89%	13.53%	6.23%	20.33%
Free Cash Flow Per Share	0.04	0.03	0.00	0.04	0.02	0.08
Cash Interest Paid	0.06	0.09	0.14	0.13	0.17	0.2
Cash Income Tax Paid	0.3	0.05	0.46	-	0.5	-
Levered Free Cash Flow	1.37	1.11	0.14	1.48	0.29	1.47
Unlevered Free Cash Flow	1.41	1.17	0.23	1.56	0.38	1.57
Change in Working Capital	-0.04	-0.13	-0.15	-0.29	-0.58	0.07

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.