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 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	-2.06	1.23	3.49	-11.39	-3.06	-11.33
Depreciation & Amortization	14.87	13.92	5.77	2.78	0.9	3.37
Stock-Based Compensation	1.71	1.53	0.7	0.73	0.28	0.19
Other Adjustments	1.87	0.26	3.46	2.55	-0.7	2.59
Changes in Other Operating Activities	-7.13	5.37	-8.06	-0.01	-0.59	-0.92
Operating Cash Flow	9.26	22.32	5.36	-5.35	-3.17	-6.1
Operating Cash Flow Growth	-59.11%	316.61%	-	-	-	-
Capital Expenditures	-59.56	-53.52	-8.37	-0.5	-1.71	-4.3
Sale of Property, Plant & Equipment	0.02	0.02	-	0.23	0.22	-
Other Investing Activities	11.94	8.07	1.02	-0.81	0.29	2.29
Investing Cash Flow	-47.6	-45.43	-7.35	-1.08	-1.21	-2
Long-Term Debt Issued	20.98	17.63	5.98	7.78	-	-
Long-Term Debt Repaid	-1.47	-	-	-	-	-
Net Long-Term Debt Issued (Repaid)	19.51	17.63	5.98	7.78	-	-
Issuance of Common Stock	0.63	0.56	19.62	0.12	3.73	0.36
Net Common Stock Issued (Repurchased)	0.63	0.56	19.62	0.12	3.73	0.36
Other Financing Activities	-1.61	-3.87	-1.48	-0.19	-0.32	-0
Financing Cash Flow	15.54	14.31	24.11	7.72	3.41	0.36
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.48	-0.53	0.68	0.01	0.1	0.06
Net Cash Flow	-23.28	-9.33	22.8	1.29	-0.87	-7.68
Free Cash Flow	-50.29	-31.2	-3.02	-5.85	-4.88	-10.4
FCF Margin	-72.05%	-44.87%	-5.26%	-1060.14%	-156.59%	-1353.78%
Free Cash Flow Per Share	-0.74	-0.46	-0.05	-0.10	-0.11	-0.24
Levered Free Cash Flow	-35.58	-20.81	-8.76	-1.35	-4.47	-13.18
Unlevered Free Cash Flow	186.67	-35.49	-4.61	-9.86	-5.52	-13.26