Lassonde Industries 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 28, 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	162.39	149.38	113.39	88.26	53.33	78.45
Depreciation & Amortization	112.03	111.65	80.53	63.27	59.51	59.51
Stock-Based Compensation	3.23	-	-	2.5	2.31	0.89
Other Adjustments	79.33	86.45	68.3	47.97	39.84	37.9
Change in Receivables	-7.67	-3.47	1.43	-	-	-
Changes in Inventories	11.73	-6.3	-35.05	-	-	-
Changes in Accounts Payable	4.69	-62.6	42.41	-	-	-
Changes in Other Operating Activities	-55.8	-169.43	-23.47	22.86	-131	-83.02
Operating Cash Flow	307.56	176.2	233.88	224.86	24	93.73
Operating Cash Flow Growth	89.25%	-24.66%	4.01%	836.94%	-74.40%	-59.46%
Capital Expenditures	-146.89	-180.46	-105.99	-95.88	-41.17	-31.77
Sale of Property, Plant & Equipment	-	-	-	-	-	0.04
Purchases of Intangible Assets	-4.82	-6.78	-9.87	-10.51	-6.13	-5.87
Purchases of Investments	-	-	-	-	-	-1.05
Payments for Business Acquisitions	-16.69	-20.2	-324.56	-9	-	-
Other Investing Activities	-	-	-0.43	-	-0.75	-1.76
Investing Cash Flow	-171.91	-207.44	-440.84	-115.39	-48.05	-40.4
Short-Term Debt Issued	-445.89	-292.49	241.37	-67.79	152.81	-3.89
Net Short-Term Debt Issued (Repaid)	-445.89	-292.49	241.37	-67.79	152.81	-3.89
Long-Term Debt Issued	170.6	341.34	2.5	-	-	-
Long-Term Debt Repaid	-2.4	-3.95	-9.69	-8.88	-90.59	-38.1
Net Long-Term Debt Issued (Repaid)	168.2	337.39	-7.19	-8.88	-90.59	-38.1
Repurchase of Common Stock	-	-	-	-	-14.08	-0.08
Net Common Stock Issued (Repurchased)	-	-	-	-	-14.08	-0.08
Common Dividends Paid	-31.04	-30.02	-27.29	-15	-20.5	-22.81
Other Financing Activities	-1.49	-2.34	10.41	-	-	-
Financing Cash Flow	-145.4	12.55	217.31	-91.67	27.65	-64.88
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.92	-1.14	0.82	-0.27	-0.59	0.02
Net Cash Flow	-9.74	-18.69	10.34	17.8	3.6	-11.55
Free Cash Flow	160.67	-4.26	127.89	128.98	-17.17	61.96
Free Cash Flow Growth	-	-	-0.84%	-	-	-68.18%
FCF Margin	5.54%	-0.15%	4.92%	5.57%	-0.80%	3.27%
Free Cash Flow Per Share	23.55	-0.62	18.75	18.91	-2.50	8.94
Levered Free Cash Flow	-190.03	-112.54	306.74	1.11	3.51	-19.77
Unlevered Free Cash Flow	105.74	-135.3	86.63	88.6	-51.26	32.3

Updated May 7, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.