Goodfellow Cash Flow Statement

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

Millions CAD. Fiscal year is Dec - Nov.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021
Net Income	7.14	13.37	14.69	32.68	37.84
Depreciation & Amortization	11.32	8.98	8.28	7.2	6.75
Other Amortization	0.59	0.59	0.6	0.61	0.61
Loss (Gain) From Sale of Assets	-0.02	-0.18	-0.14	-0.05	-0.03
Stock-Based Compensation	1.12	-	-	-	-
Other Operating Activities	1.9	0.48	-4.68	-10.7	3.59
Change in Accounts Receivable	1.13	-2.93	10.75	-1.18	12.85
Change in Inventory	-13.2	-32.81	13.82	-2.51	-25.05
Change in Accounts Payable	-7.57	11.4	1.37	-1.62	-1.8
Change in Other Net Operating Assets	0.81	0.24	-1.73	1.57	-1.48
Operating Cash Flow	3.21	-0.87	42.97	26.01	33.28
Operating Cash Flow Growth	-	-	65.18%	-21.83%	190.87%
Capital Expenditures	-3.63	-15.69	-3.84	-4.83	-1.33
Sale of Property, Plant & Equipment	0.02	0.58	0.15	0.05	0.03
Sale (Purchase) of Intangibles	-0.07	-	0.01	-0.05	-0.03
Other Investing Activities	-0.54	-0.56	0.02	-0.02	-
Investing Cash Flow	-4.22	-15.67	-3.66	-4.85	-1.34
Short-Term Debt Issued	17	-	-	-	-
Total Debt Issued	17	-	-	-	-
Short-Term Debt Repaid	-	-	-	-2	-22
Long-Term Debt Repaid	-5.78	-5.17	-5.35	-4.99	-4.55
Total Debt Repaid	-5.78	-5.17	-5.35	-6.99	-26.55
Net Debt Issued (Repaid)	11.22	-5.17	-5.35	-6.99	-26.55
Repurchase of Common Stock	-1.37	-0.89	-0.46	-0.06	-
Common Dividends Paid	-5.03	-6.38	-8.54	-7.71	-7.28
Financing Cash Flow	4.82	-12.44	-14.35	-14.75	-33.83
Net Cash Flow	3.8	-28.98	24.96	6.41	-1.89
Free Cash Flow	-0.42	-16.56	39.13	21.19	31.95
Free Cash Flow Growth	-	-	84.71%	-33.68%	219.13%
Free Cash Flow Margin	-0.08%	-3.25%	7.63%	3.36%	5.19%
Free Cash Flow Per Share	-0.05	-1.95	4.58	2.47	3.73
Cash Interest Paid	3.02	1.92	1.37	1.73	1.54
Cash Income Tax Paid	0.97	2.84	9.55	23.57	9.7
Levered Free Cash Flow	3.3	-20.87	39.14	16.75	25.55
Unlevered Free Cash Flow	5.21	-19.72	40.03	17.89	26.43
Change in Working Capital	-18.83	-24.1	24.21	-3.73	-15.48

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