Aimia Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	-12.6	-53.5	-188.6	440.1	-16.4
Depreciation & Amortization	36.8	35.4	22.9	0.1	0.7
Stock-Based Compensation	1.7	-0.3	-0.2	-2.4	7.3
Other Adjustments	48.6	60	137.6	-456.3	-5.6
Changes in Other Operating Activities	-18.4	-39.5	16	0.8	35.4
Operating Cash Flow	56.1	2.1	-12.3	-17.7	21.4
Operating Cash Flow Growth	2571.43%	-	-	-	-
Capital Expenditures	-16.7	-13.3	-11.2	-	-
Sale of Property, Plant & Equipment	1.8	2.2	-	-	-
Purchases of Intangible Assets	-16.7	-13.3	-11.2	-	-
Proceeds from Sale of Intangible Assets	1.8	2.2	-	-	-
Purchases of Investments	-	-	-	-10	-123.2
Proceeds from Sale of Investments	0.1	62.9	33.4	2.1	-
Payments for Business Acquisitions	-	-17.8	-499.7	-	-
Proceeds from Business Divestments	-	-	-	537.2	4.3
Other Investing Activities	44.2	4.1	25.5	-3.3	-
Investing Cash Flow	29.4	38.1	-452	526	-118.9
Long-Term Debt Issued	4.2	25.5	157.5	-	-
Long-Term Debt Repaid	-18.8	-40.3	-85.1	-	-
Net Long-Term Debt Issued (Repaid)	-14.6	-14.8	72.4	-	-
Issuance of Common Stock	-	-	30.5	-	-
Repurchase of Common Stock	-16.7	-7.8	-	-36.5	-
Net Common Stock Issued (Repurchased)	-16.7	-7.8	30.5	-36.5	-
Preferred Share Dividends Paid	-2.8	-14.7	-12.6	-12.6	-12.6
Other Financing Activities	-35.7	-20.5	-13	-	-
Financing Cash Flow	-69.8	-57.8	77.3	-49.1	-12.6
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-1.9	3.9	-9.2	11.3	-1.2
Net Cash Flow	15.7	-17.6	-387	459.2	-110.1
Free Cash Flow	39.4	-11.2	-23.5	-17.7	21.4
FCF Margin	7.83%	-2.24%	-8.07%	-1180.00%	169.84%
Free Cash Flow Per Share	0.43	-0.12	-0.28	-0.20	0.24
Levered Free Cash Flow	-29.1	-88.6	-87.9	441	19.7
Unlevered Free Cash Flow	53.15	-45.43	-25.56	-29.34	90.37

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