Ag Growth International Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-28.9	-1.85	-5.33	86.07	-45.31	9.38
Depreciation & Amortization	69.01	70.12	68.71	63.34	75.43	62.05
Stock-Based Compensation	1.04	7.42	13.76	12.16	15.62	8.55
Other Adjustments	75.16	51.95	44.43	-6.78	127.89	2.78
Change in Receivables	0.12	6.15	-	-	-	-
Changes in Other Operating Activities	-153.47	-144.01	-25.24	-34.13	-32.9	-22.7
Operating Cash Flow	-90.14	-79.63	110.82	105.63	102.17	39.12
Operating Cash Flow Growth	-	-	4.92%	3.38%	161.20%	-47.26%
Capital Expenditures	-19.26	-20.92	-23.05	-43.03	-33.28	-28.68
Sale of Property, Plant & Equipment	2.1	2.17	1.31	2.08	1.59	0.51
Purchases of Intangible Assets	-9.69	-10.86	-8.63	-13.66	-19.02	-16.89
Payments for Business Acquisitions	-	-	-	-	-28.16	-12.87
Proceeds from Business Divestments	0.7	2.87	0.86	11.48	4.32	-
Other Investing Activities	-0.13	-3.76	-7.04	-	-11.21	-17.4
Investing Cash Flow	-24.1	-30.5	-36.54	-43.12	-85.77	-75.32
Short-Term Debt Issued	6.28	25.73	124.99	-15.51	-12.25	41.1
Net Short-Term Debt Issued (Repaid)	6.28	25.73	124.99	-15.51	-12.25	41.1
Long-Term Debt Issued	93.66	93.66	-	-0.18	99.16	109.86
Long-Term Debt Repaid	-27.14	-27.21	-185.01	-7.04	-92.39	-105.61
Net Long-Term Debt Issued (Repaid)	66.52	66.46	-185.01	-7.22	6.77	4.26
Repurchase of Common Stock	-	-9.03	-10.98	-	-	-
Net Common Stock Issued (Repurchased)	-	-9.03	-10.98	-	-	-
Common Dividends Paid	-11.27	-11.28	-11.43	-11.38	-11.32	-11.26
Other Financing Activities	6.06	4.03	-	-	-1.27	0.96
Financing Cash Flow	65.47	75.9	-82.43	-34.11	-18.07	35.05
Net Cash Flow	-48.78	-34.23	-8.15	28.4	-1.66	-1.15
Free Cash Flow	-109.4	-100.55	87.78	62.6	68.89	10.44
Free Cash Flow Growth	-	-	40.22%	-9.12%	559.90%	-77.36%
FCF Margin	-7.73%	-7.08%	6.25%	4.10%	4.72%	0.87%
Free Cash Flow Per Share	-5.48	-5.35	4.61	2.85	3.65	0.48
Levered Free Cash Flow	-82.34	-29.02	-59.68	32.34	-46.82	66.59
Unlevered Free Cash Flow	-22.56	746.67	424.63	107.66	36.45	66.82

Updated May 6, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.