Gamehost 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	20.86	19.65	21.06	12.67	5.6	5.3
Depreciation & Amortization	4.13	4.21	4.28	4.74	4.4	4.1
Loss (Gain) From Sale of Assets	-	-0.01	-	-	-	-
Asset Writedown & Restructuring Costs	-	-	-	0.35	0.5	0.8
Other Operating Activities	0.77	0.48	0.33	-0.42	0.1	0.6
Change in Accounts Receivable	0.03	0.36	-1.32	2.82	-0.9	-0.1
Change in Inventory	0.04	0.04	-0.04	-0.15	-0.1	0.1
Change in Accounts Payable	-0.24	0.21	-0.04	0.78	1.3	-2
Change in Other Net Operating Assets	0.05	0.06	-0.27	-0.01	-0.1	-0.1
Operating Cash Flow	25.65	25	24	20.78	10.8	8.7
Operating Cash Flow Growth	8.36%	4.14%	15.51%	92.40%	24.14%	-55.16%
Capital Expenditures	-1.99	-0.77	-0.68	-2.5	-8.4	-2.1
Sale (Purchase) of Real Estate	0.08	0.08	0.06	-0.06	-	-
Investing Cash Flow	-1.99	-0.68	-0.62	-2.56	-8.4	-2.1
Long-Term Debt Issued	-	2.45	5.92	3.27	13.8	13.5
Long-Term Debt Repaid	-	-12.37	-15	-12.15	-6.5	-14.5
Total Debt Repaid	-10.55	-12.37	-15	-12.15	-6.5	-14.5
Net Debt Issued (Repaid)	-7.01	-9.92	-9.07	-8.88	7.3	-1
Repurchase of Common Stock	-5.01	-3.57	-7.87	-3.3	-4.8	-4.9
Common Dividends Paid	-12.13	-10.4	-8.07	-6.06	-	-5.6
Other Financing Activities	-	-	-	-	0.4	-0.2
Financing Cash Flow	-24.14	-23.9	-25.02	-18.23	2.9	-11.7
Net Cash Flow	-0.49	0.41	-1.64	-0.02	5.3	-5.1
Free Cash Flow	23.65	24.23	23.33	18.28	2.4	6.6
Free Cash Flow Growth	2.64%	3.87%	27.61%	661.68%	-63.64%	-65.63%
Free Cash Flow Margin	28.37%	29.41%	27.98%	26.21%	7.21%	19.07%
Free Cash Flow Per Share	1.13	1.14	1.07	0.81	0.10	0.28
Cash Interest Paid	1.45	2.26	3.32	2.47	1.8	1.3
Cash Income Tax Paid	6.24	5.79	5.97	4.16	1.8	1.8
Levered Free Cash Flow	19.14	20.2	19.34	16.65	-0.7	1.29
Unlevered Free Cash Flow	20.51	21.86	21.41	18.28	0.36	2.23
Change in Working Capital	-0.11	0.67	-1.66	3.44	0.2	-2.1

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