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	12.97	6.1	5.7
Depreciation & Amortization	4.13	4.21	4.28	4.74	4.4	4.1
Other Adjustments	0.77	0.47	0.33	-2.97	0.1	1
Change in Receivables	0.03	0.36	-1.32	2.82	-0.9	-0.1
Changes in Inventories	0.04	0.04	-0.04	-0.15	-0.1	0.1
Changes in Accounts Payable	-0.24	0.21	-0.04	0.78	1.3	-2
Changes in Other Operating Activities	0.05	0.06	-0.27	-0.01	-0.1	-0.1
Operating Cash Flow	25.64	25	24	20.78	10.8	8.7
Operating Cash Flow Growth	8.37%	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 of Property, Plant & Equipment	0	0.08	-	-	-	-
Other Investing Activities	-	-	0.06	-0.06	-	-
Investing Cash Flow	-1.99	-0.68	-0.62	-2.56	-8.4	-2.1
Long-Term Debt Issued	3.55	2.45	5.92	3.27	13.8	13.5
Long-Term Debt Repaid	-9.1	-11.23	-14.24	-11.3	-5.7	-13.4
Net Long-Term Debt Issued (Repaid)	-5.55	-8.77	-8.32	-8.03	8.1	0.1
Repurchase of Common Stock	-5.01	-3.57	-7.87	-3.3	-4.8	-4.9
Net Common Stock Issued (Repurchased)	-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	-1.45	-1.15	-0.76	-0.85	-0.4	-1.3
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	-2.38%	3.87%	27.61%	661.68%	-63.64%	-65.26%
FCF Margin	28.37%	29.41%	27.98%	26.21%	7.21%	19.08%
Free Cash Flow Per Share	1.13	1.14	1.07	0.81	0.10	0.28
Levered Free Cash Flow	17.29	14.63	15.99	7.49	10.8	5.4
Unlevered Free Cash Flow	24.36	25.27	26.63	18.06	4.89	7.45

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