Healwell AI Inc. (TSX:AIDX)

Healwell AI Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-31.91	-39.12	-27.48	-31.55	-20.97	-15.54
Depreciation & Amortization	19.84	16.91	7.3	3.34	2.54	4.31
Stock-Based Compensation	11.61	12.99	7.14	3.26	4.83	6.11
Other Adjustments	0.82	6.9	-6.77	14.45	0.47	-0.33
Changes in Other Operating Activities	0.93	-17.1	-2.81	-0.31	4.78	-1.65
Operating Cash Flow	-18.36	-19.42	-22.62	-10.8	-8.35	-7.1
Capital Expenditures	-0.87	-0.74	-0.09	-0.07	-0.29	-0.83
Sale of Property, Plant & Equipment	-	0.04	-	-	-	-
Purchases of Intangible Assets	-4.73	-3.73	-1.22	-	-0.86	-1.54
Purchases of Investments	-	-	-3.43	-0.41	-	-0.81
Payments for Business Acquisitions	-35.94	-72.29	-10.37	-1.14	-	-5.47
Proceeds from Business Divestments	0.65	7.41	-	3.04	-	-
Other Investing Activities	3.25	-0.53	-0.63	0.04	-0.02	-
Investing Cash Flow	-33.75	-69.84	-15.73	1.45	-1.17	-8.64
Long-Term Debt Issued	5.01	76.15	-	9.81	-	-
Long-Term Debt Repaid	-1.08	-4.88	-	-1.69	-	-
Net Long-Term Debt Issued (Repaid)	3.93	71.27	-	8.13	-	-
Issuance of Common Stock	5.09	32	29	17.45	-	27.54
Repurchase of Common Stock	-	-	-	-	-	-0.87
Net Common Stock Issued (Repurchased)	5.09	32	29	17.45	-	26.67
Other Financing Activities	-5.33	-7.76	-0.39	1.52	3.78	-4.68
Financing Cash Flow	51.79	95.51	28.6	27.1	3.78	21.99
Effect of Exchange Rate Changes on Cash and Cash Equivalents	2.77	2.98	-	-	-	-
Net Cash Flow	3.51	9.22	-9.75	17.75	-5.73	6.25
Free Cash Flow	-19.23	-20.16	-22.71	-10.86	-8.64	-7.93
FCF Margin	-11.34%	-19.42%	-115.22%	-148.48%	-82.87%	-16.59%
Free Cash Flow Per Share	-0.07	-0.08	-0.17	-0.19	-0.17	-0.17
Levered Free Cash Flow	-23.3	23.22	-21.9	-20.5	-14.06	-13.84
Unlevered Free Cash Flow	-5.51	-29.97	-29.9	-24.29	-11.43	-13.86

Updated May 7, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.