PHX Energy Services Corp. (TSX:PHX)

PHX Energy Services Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	54.71	54.62	98.58	44.31	23.32
Depreciation & Amortization	61.78	48.61	41.76	35.35	29.2
Stock-Based Compensation	0.41	0.48	0.49	0.45	0.38
Other Adjustments	-10.37	-1.8	-19.27	-5.37	-1.58
Changes in Other Operating Activities	-14.88	4.42	-5.67	-33.53	-3.45
Operating Cash Flow	73.16	96.9	96.72	37.08	45.45
Operating Cash Flow Growth	-24.50%	0.18%	160.83%	-18.41%	-33.07%
Capital Expenditures	-72.29	-83.28	-64.93	-73.53	-35.28
Sale of Property, Plant & Equipment	42.29	36.74	43.69	27.46	12.34
Purchases of Intangible Assets	-4.7	-2.23	-0.69	-1.26	-1.85
Purchases of Investments	-	-	-	-	-3
Investing Cash Flow	-34.16	-49.16	-20.26	-47.39	-23.63
Issuance of Common Stock	0.86	1.34	0.96	2.5	2.35
Repurchase of Common Stock	-3.25	-20.61	-30.98	-4.11	-15.48
Net Common Stock Issued (Repurchased)	-2.39	-19.27	-30.01	-1.61	-13.13
Common Dividends Paid	-36.34	-37.57	-30.19	-15.15	-6.29
Other Financing Activities	-3.7	-3.38	-3.01	-3.27	-3.29
Financing Cash Flow	-23.41	-51.11	-77.95	2.71	-22.72
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.64	1.11	-0.33	1.02	-0.02
Net Cash Flow	14.94	-2.27	-1.81	-6.58	-0.92
Free Cash Flow	0.86	13.62	31.79	-36.44	10.17
Free Cash Flow Growth	-93.66%	-57.16%	-	-	-75.81%
FCF Margin	0.12%	2.06%	4.84%	-6.80%	2.99%
Free Cash Flow Per Share	0.02	0.29	0.60	-0.72	0.20
Levered Free Cash Flow	29.32	24.37	69.73	-41.95	13.19
Unlevered Free Cash Flow	29.32	24.37	69.73	-27.39	13.78

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