Big Rock Brewery 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 30, 2025	Dec '24 Dec 30, 2024	Dec '23 Dec 30, 2023	Dec '22 Dec 30, 2022	Dec '21 Dec 30, 2021
Net Income	-0.93	-13.47	-2.93	-7.1	-3.26
Depreciation & Amortization	2.32	2.9	3.74	3.89	3.34
Stock-Based Compensation	-0.05	-0.12	-0.09	0.6	0.8
Other Adjustments	0.21	4.43	-0.38	-1.66	-0.09
Change in Receivables	-1.98	0.13	-	-	-
Changes in Inventories	-1.69	2.58	-	-	-
Changes in Accounts Payable	-2.37	1.45	-	-	-
Changes in Other Operating Activities	-5.37	5.12	-2.7	2.94	0.17
Operating Cash Flow	-4.15	-1.49	-2.36	-1.34	0.96
Operating Cash Flow Growth	-	-	-	-	-77.76%
Capital Expenditures	-2.54	-3.33	-0.27	-1.06	-7.54
Sale of Property, Plant & Equipment	0.04	2.89	1.06	0.32	2.55
Purchases of Intangible Assets	-	-	-	-0.22	-0.8
Other Investing Activities	-0.17	-0.04	0.04	-	0.53
Investing Cash Flow	-2.67	-0.48	0.83	-0.97	-5.25
Short-Term Debt Issued	1.1	-1.93	-	-	-
Net Short-Term Debt Issued (Repaid)	1.1	-1.93	-	-	-
Long-Term Debt Issued	-	4.7	2.74	3.54	7.25
Long-Term Debt Repaid	-1.29	-0.74	-	-	-
Net Long-Term Debt Issued (Repaid)	-1.29	3.97	2.74	3.54	7.25
Issuance of Common Stock	8.4	0.14	-0.02	-	-
Repurchase of Common Stock	-	-	-	0.13	-0.47
Net Common Stock Issued (Repurchased)	8.4	0.14	-0.02	0.13	-0.47
Other Financing Activities	-1.23	-0.88	-0.77	-0.98	-2.52
Financing Cash Flow	6.98	1.3	1.96	2.69	4.26
Net Cash Flow	0.17	-0.67	0.43	0.38	-0.02
Free Cash Flow	-6.69	-4.81	-2.63	-2.4	-6.57
FCF Margin	-13.62%	-11.27%	-6.01%	-5.09%	-14.30%
Free Cash Flow Per Share	-0.27	-0.69	-0.38	-0.34	-0.95
Levered Free Cash Flow	-10.78	-2.7	0.58	2.2	-0.03
Unlevered Free Cash Flow	-9.83	2.58	-0.63	0.35	-5.63

Updated Dec 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.