Condor Energies Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-5.02	-4.07	-11.39	-3.06	-11.33	-2.05
Depreciation & Amortization	13.78	5.77	6.07	0.9	3.54	8.05
Other Amortization	-	-	-	-	-	0.03
Loss (Gain) From Sale of Assets	-0.01	-	-0.2	-0.22	-	0.03
Stock-Based Compensation	1.47	0.7	0.73	0.28	0.19	0.21
Other Operating Activities	9.79	14.01	-0.43	-0.48	2.41	-12.28
Change in Other Net Operating Assets	-0.69	-11.05	-0.14	-0.59	-0.92	-0.66
Operating Cash Flow	19.32	5.36	-5.35	-3.17	-6.1	-6.4
Operating Cash Flow Growth	410.76%	-	-	-	-	-
Capital Expenditures	-33.82	-8.37	-0.5	-1.71	-4.3	-0.48
Sale of Property, Plant & Equipment	0.02	-	0.23	0.22	-	0.24
Other Investing Activities	3.92	1.02	-0.81	0.29	2.29	23.51
Investing Cash Flow	-29.88	-7.35	-1.08	-1.21	-2	23.27
Long-Term Debt Issued	-	6.46	7.78	-	-	-
Long-Term Debt Repaid	-	-0.58	-0.11	-	-0	-7.02
Net Debt Issued (Repaid)	1.88	5.89	7.67	-	-0	-7.02
Issuance of Common Stock	19.78	19.62	0.12	3.73	0.36	-
Other Financing Activities	-1.25	-1.4	-0.08	-0.32	-	-0.06
Financing Cash Flow	20.41	24.11	7.72	3.41	0.36	-7.08
Foreign Exchange Rate Adjustments	0.29	0.68	0.01	0.1	0.06	-0.42
Net Cash Flow	10.14	22.8	1.29	-0.87	-7.68	9.37
Free Cash Flow	-14.5	-3.02	-5.85	-4.88	-10.4	-6.87
Free Cash Flow Margin	-21.65%	-5.55%	-1060.14%	-156.59%	-1353.78%	-282.91%
Free Cash Flow Per Share	-0.22	-0.05	-0.10	-0.11	-0.23	-0.16
Cash Interest Paid	1.3	1	0.2	-	-	0.06
Cash Income Tax Paid	3.3	3.2	-	-	-	-
Levered Free Cash Flow	-14.77	-6.67	-2.24	-3.54	-6.9	9.74
Unlevered Free Cash Flow	-12.72	-5.11	-1.79	-3.53	-6.9	9.77
Change in Working Capital	-0.69	-11.05	-0.14	-0.59	-0.92	-0.66

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.