PHX Energy Services 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	Jun '26 Jun 30, 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	45.93	54.71	54.62	98.58	44.31	23.32
Depreciation & Amortization	70.69	61.78	48.61	41.76	35.35	29.2
Stock-Based Compensation	0.46	0.41	0.48	0.49	0.45	0.38
Other Adjustments	-21.21	-10.37	-1.8	-19.27	-5.37	-1.58
Changes in Other Operating Activities	-20.64	-14.88	4.42	-5.67	-33.53	-3.45
Operating Cash Flow	64.73	73.16	96.9	96.72	37.08	45.45
Operating Cash Flow Growth	-4.56%	-24.50%	0.18%	160.83%	-18.41%	-33.07%
Capital Expenditures	-69.57	-72.29	-83.28	-64.93	-73.53	-35.28
Sale of Property, Plant & Equipment	45.88	42.29	36.74	43.69	27.46	12.34
Purchases of Intangible Assets	-1.37	-4.7	-2.23	-0.69	-1.26	-1.85
Purchases of Investments	-	-	-	-	-	-3
Investing Cash Flow	-30.4	-34.16	-49.16	-20.26	-47.39	-23.63
Issuance of Common Stock	3.7	0.86	1.34	0.96	2.5	2.35
Repurchase of Common Stock	-2.34	-3.25	-20.61	-30.98	-4.11	-15.48
Net Common Stock Issued (Repurchased)	1.36	-2.39	-19.27	-30.01	-1.61	-13.13
Common Dividends Paid	-45.38	-36.34	-37.57	-30.19	-15.15	-6.29
Other Financing Activities	-3.86	-3.7	-3.38	-3.01	-3.27	-3.29
Financing Cash Flow	-24.97	-23.41	-51.11	-77.95	2.71	-22.72
Foreign Exchange Rate Adjustments	0.56	-0.64	1.11	-0.33	1.02	-0.02
Net Cash Flow	9.92	14.94	-2.27	-1.81	-6.58	-0.92
Free Cash Flow	-4.84	0.86	13.62	31.79	-36.44	10.17
Free Cash Flow Growth	-	-93.66%	-57.16%	-	-	-75.81%
FCF Margin	-0.68%	0.12%	2.06%	4.84%	-6.80%	2.99%
Free Cash Flow Per Share	-0.10	0.02	0.29	0.60	-0.72	0.20
Levered Free Cash Flow	26.42	29.32	24.37	69.73	-41.95	13.19
Unlevered Free Cash Flow	26.42	29.32	24.37	69.73	-27.39	13.78