Ag Growth International Inc. (TSX:AFN)

Ag Growth International Cash Flow Statement

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

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-117.24	-26.39	-20.08	68.89	-50.58	10.56
Depreciation & Amortization	54.22	56.7	57.81	53.32	61.9	50.3
Other Amortization	13.41	13.41	10.89	10.02	13.53	11.75
Loss (Gain) From Sale of Assets	4.9	3.99	0.52	0.37	0.34	0.02
Asset Writedown & Restructuring Costs	23.39	0.02	2.94	2.24	75.85	5.07
Loss (Gain) From Sale of Investments	-	-	7.01	-	-	-6.78
Loss (Gain) on Equity Investments	24.3	5.9	-0.11	-	-	1.08
Stock-Based Compensation	-4.24	7.42	13.76	12.16	15.62	8.55
Provision & Write-off of Bad Debts	7.84	5.67	-	-	-	-
Other Operating Activities	201.75	46.31	38.93	-21.11	36.31	-12
Change in Accounts Receivable	-47.68	-37.28	-18.35	-44.74	-9.51	-29.88
Change in Inventory	0.72	-8.75	22.64	63.37	-40.41	-63.92
Change in Accounts Payable	35.83	3.94	2.37	20.31	20.17	56.89
Change in Unearned Revenue	-30.35	-23.52	20.45	8.06	-8.67	39.47
Change in Other Net Operating Assets	-181.15	-127.06	-27.95	-67.25	-12.37	-32
Operating Cash Flow	-14.3	-79.63	110.82	105.63	102.17	39.12
Operating Cash Flow Growth	-	-	4.92%	3.38%	161.20%	-47.26%

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-15.8	-20.92	-23.05	-43.03	-33.28	-28.68
Sale of Property, Plant & Equipment	1.5	2.87	2.17	13.57	5.91	0.51
Cash Acquisitions	-	-	-	-	-28.16	-12.87
Divestitures	2.16	2.16	-	-	-	-
Sale (Purchase) of Intangibles	-7.73	-10.86	-8.63	-13.66	-19.02	-16.89
Investment in Securities	-	-4.07	-7.09	-	-	-
Other Investing Activities	0.39	0.31	0.06	-	-11.21	-17.4
Investing Cash Flow	-19.48	-30.5	-36.54	-43.12	-85.77	-75.32

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Long-Term Debt Issued	-	119.39	124.99	-	99.16	151.16
Long-Term Debt Repaid	-	-27.21	-185.01	-22.73	-104.64	-105.65
Lease Payments	-13.18	-12.46	-9.14	-7.04	-6.14	-3.88
Net Debt Issued (Repaid)	6.1	92.19	-60.02	-22.73	-5.48	45.51
Repurchase of Common Stock	-	-9.03	-10.98	-	-	-
Common Dividends Paid	-8.46	-11.28	-11.43	-11.38	-11.32	-11.26
Other Financing Activities	17.19	4.03	-	-	-1.27	0.8
Financing Cash Flow	14.83	75.9	-82.43	-34.11	-18.07	35.05

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Cash Flow	-16.49	-34.23	-8.15	28.4	-1.66	-1.15

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	-30.1	-100.55	87.78	62.6	68.89	10.44
Free Cash Flow Growth	-	-	40.22%	-9.12%	559.90%	-77.36%
Free Cash Flow Margin	-2.17%	-7.08%	6.25%	4.10%	4.72%	0.87%
Free Cash Flow Per Share	-1.60	-5.35	4.61	2.85	3.65	0.48
Levered Free Cash Flow	53.79	47.49	150.88	67.49	43.2	15.52
Unlevered Free Cash Flow	99.92	91.81	194.78	113.53	81.25	42.41
Free Cash Flow After Leases	-43.28	-113.01	78.64	55.56	62.74	6.56

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	62.15	59.78	58.66	63.44	53.59	36.94
Cash Income Tax Paid	10.9	13.72	7.52	11.79	12.38	9.23
Change in Working Capital	-222.64	-192.67	-0.85	-20.26	-50.79	-29.44

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Sep 4, 2026

Data Sources Report a data error