Advantage Energy Ltd. (TSX:AAV)

Advantage Energy Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	75.72	32.92	135.91	442.9	532.45
Depreciation & Amortization	228.04	199.49	148.9	133.92	106.79
Stock-Based Compensation	8.21	3.89	6.55	5.52	4.05
Other Adjustments	57.27	6.17	22.22	-65.55	-408.46
Changes in Other Operating Activities	-11.75	-24.93	9.78	-14.41	-11.67
Operating Cash Flow	357.49	217.53	323.35	502.38	223.15
Operating Cash Flow Growth	64.34%	-32.72%	-35.64%	125.13%	121.57%
Capital Expenditures	-390.79	-301.92	-272.15	-240.77	-148.24
Sale of Property, Plant & Equipment	4	11.42	-	-	-
Purchases of Intangible Assets	-0.99	-1.14	-10.65	-1.02	-1.17
Payments for Business Acquisitions	-31.12	-445.27	-	-	-
Other Investing Activities	-3.07	39.19	0.04	-27.8	31.62
Investing Cash Flow	-421.96	-697.73	-282.76	-269.59	-117.78
Short-Term Debt Issued	-57.43	257.57	35.65	9.86	-79.76
Net Short-Term Debt Issued (Repaid)	-57.43	257.57	35.65	9.86	-79.76
Long-Term Debt Issued	132.55	188.74	16.33	26.16	-
Long-Term Debt Repaid	-5.26	-4.81	-4.31	-3.78	-3.38
Net Long-Term Debt Issued (Repaid)	127.3	183.93	12.03	22.38	-3.38
Issuance of Common Stock	-	62.11	-	-	-
Repurchase of Common Stock	-6.73	-21.74	-117.34	-240.97	-
Net Common Stock Issued (Repurchased)	-6.73	40.37	-117.34	-240.97	-
Other Financing Activities	-1.08	-0.79	-0.6	-0.36	-0.28
Financing Cash Flow	62.06	481.08	-70.26	-209.09	-83.41
Net Cash Flow	-2.41	0.89	-29.68	23.7	21.96
Free Cash Flow	-33.3	-84.39	51.2	261.61	74.92
Free Cash Flow Growth	-	-	-80.43%	249.20%	-
FCF Margin	-5.16%	-16.96%	10.05%	30.49%	16.13%
Free Cash Flow Per Share	-0.20	-0.51	0.30	1.35	0.38
Levered Free Cash Flow	-51.58	335.85	35.8	249.64	275.27
Unlevered Free Cash Flow	-108.06	-109.68	-9.43	286.77	378.7

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.