TSX:MRT.UN Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	-16.56	-58.82	-74.45	-86.1	4.89
Depreciation & Amortization	63.75	121.05	138.13	156.16	-
Other Adjustments	1.31	1.89	2	3.9	0.84
Changes in Other Operating Activities	-8.09	-8.93	0.64	0.01	8.55
Operating Cash Flow	40.41	55.19	66.32	73.97	80.19
Operating Cash Flow Growth	-26.78%	-16.78%	-10.34%	-7.76%	70.91%
Capital Expenditures	-36.33	-43.07	-39.04	-32.42	-17.05
Sale of Property, Plant & Equipment	-	37.05	-	-	14.5
Payments for Business Acquisitions	-	-	-	-	-0.4
Investing Cash Flow	-36.33	-6.02	-39.04	-32.42	-2.95
Short-Term Debt Issued	38	79.34	67	48.1	-21.89
Short-Term Debt Repaid	-18.11	-90	-43.89	-	-
Net Short-Term Debt Issued (Repaid)	19.89	-10.66	23.12	48.1	-21.89
Long-Term Debt Issued	161.47	360.9	286.53	132.69	363.75
Long-Term Debt Repaid	-181.62	-380.61	-322.5	-207.33	-380.95
Net Long-Term Debt Issued (Repaid)	-20.15	-19.71	-35.97	-74.64	-17.21
Common Dividends Paid	-3.78	-15.3	-15.2	-16.03	-16.47
Other Financing Activities	-0.85	-2.89	-1.67	-0.54	-19.05
Financing Cash Flow	-4.89	-48.56	-29.72	-43.11	-74.62
Net Cash Flow	-0.81	0.62	-2.43	-1.56	2.62
Free Cash Flow	4.08	12.12	27.28	41.55	63.14
Free Cash Flow Growth	-66.38%	-55.56%	-34.34%	-34.19%	318.04%
FCF Margin	1.70%	4.68%	10.70%	17.12%	26.15%
Free Cash Flow Per Share	0.06	0.19	0.42	0.65	0.98
Levered Free Cash Flow	2.51	-20.14	12.43	118.15	63.85
Unlevered Free Cash Flow	127.18	193.69	221.78	242.12	109.7

Updated Dec 31, 2025. Data Source: Fiscal.ai. Real Estate template. Financial Sources.