Else Nutrition Holdings Inc. (TSX:BABY)
Canada · Delayed Price · Currency is CAD 0.0250
0.00 (0.00%)
Jun 10, 2026, 3:59 PM EST
Else Nutrition Holdings 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 | -6 | -8.88 | -15.18 | -15.61 | -17.61 | -1.62 |
Depreciation & Amortization | 0.18 | 0.28 | 0.34 | 0.38 | 0.5 | 0.38 |
Stock-Based Compensation | 0 | 0.01 | 0.24 | 0.35 | 1.09 | 2.2 |
Other Adjustments | 0.08 | 2.32 | 0.67 | -2.11 | -2.84 | -15.33 |
Change in Receivables | -0.09 | 0.22 | 0.58 | 0.06 | -0.77 | -0.3 |
Changes in Inventories | 2.69 | 3.03 | 2.58 | -1.53 | -1.02 | -2.08 |
Changes in Accounts Payable | 0.03 | -0.79 | 0.94 | -0.41 | 0.24 | 0.73 |
Changes in Accrued Expenses | -0.24 | 0.4 | 0.66 | 0.36 | -0.1 | 0.41 |
Changes in Other Operating Activities | 0.37 | 0.44 | 0.14 | 0.21 | -0.4 | -0.14 |
Operating Cash Flow | -1.57 | -3.18 | -9.06 | -18.31 | -20.91 | -15.76 |
Capital Expenditures | - | - | -0.06 | - | -0.16 | -0.29 |
Sale of Property, Plant & Equipment | -0.03 | 0.04 | - | - | - | - |
Purchases of Investments | - | - | 2.06 | -1.26 | 0.34 | 1.94 |
Other Investing Activities | 0.01 | 0.29 | 0.71 | 0.13 | -0.01 | -0.51 |
Investing Cash Flow | -0.03 | 0.33 | 2.71 | -1.13 | 0.17 | 1.14 |
Short-Term Debt Issued | - | 1.1 | - | - | - | - |
Short-Term Debt Repaid | - | -0.61 | - | - | - | - |
Net Short-Term Debt Issued (Repaid) | - | 0.49 | - | - | - | - |
Long-Term Debt Issued | 1.5 | 2.04 | 1.3 | 3.23 | 5.28 | - |
Net Long-Term Debt Issued (Repaid) | 1.5 | 2.04 | 1.3 | 3.23 | 5.28 | - |
Issuance of Common Stock | 1.33 | 0.5 | 2.66 | 4.44 | 6.74 | 17.26 |
Net Common Stock Issued (Repurchased) | 1.33 | 0.5 | 2.66 | 4.44 | 6.74 | 17.26 |
Other Financing Activities | -0.54 | -0.14 | -0.23 | -0.23 | -0.34 | -0.43 |
Financing Cash Flow | 2.1 | 2.89 | 3.73 | 7.44 | 11.69 | 16.85 |
Effect of Exchange Rate Changes on Cash and Cash Equivalents | 0.65 | 0.07 | -0.26 | 0.36 | 0.57 | -0.72 |
Net Cash Flow | 0.02 | 0.11 | -2.88 | -11.63 | -8.48 | 1.51 |
Free Cash Flow | -1.57 | -3.18 | -9.12 | -18.31 | -21.07 | -16.05 |
FCF Margin | -28.99% | -52.85% | -114.39% | -195.61% | -247.11% | -342.44% |
Free Cash Flow Per Share | -0.04 | -0.09 | -0.54 | -1.41 | -1.94 | -1.60 |
Levered Free Cash Flow | 0.04 | -3 | -9.3 | -13.38 | -13.28 | -2.6 |
Unlevered Free Cash Flow | 0.44 | -3.04 | -10.14 | -18.01 | -21.54 | -18.71 |