Surge Energy 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	40.26	-53.72	15.75	231.72	407.61
Depreciation & Amortization	185.75	188.48	197.47	142.32	112.22
Stock-Based Compensation	8.79	9.01	8.77	4.93	3.92
Other Adjustments	31.1	127.69	53.49	-98.56	-441.41
Changes in Other Operating Activities	-	7.19	-9.35	-4.27	18.14
Operating Cash Flow	265.9	278.65	266.14	276.13	100.48
Operating Cash Flow Growth	-4.57%	4.70%	-3.62%	174.79%	39.19%
Capital Expenditures	-159.71	-195.1	-181.57	-169.94	-103.79
Sale of Property, Plant & Equipment	0.12	45.92	2.57	0.03	102.59
Payments for Business Acquisitions	-5.78	-3.54	-4.24	-169.28	-19.2
Other Investing Activities	-16.3	-0.29	5.68	6.92	4.4
Investing Cash Flow	-181.67	-153	-177.56	-332.27	-16
Short-Term Debt Issued	-	-42.8	12.2	-67.47	-191.55
Net Short-Term Debt Issued (Repaid)	-	-42.8	12.2	-67.47	-191.55
Long-Term Debt Issued	-0.72	-5.33	-33.44	120.25	92.97
Long-Term Debt Repaid	-	-	-34.5	-44.5	-
Net Long-Term Debt Issued (Repaid)	-0.72	-5.33	-67.94	75.75	92.97
Issuance of Common Stock	-	-	19.63	80.51	23
Repurchase of Common Stock	-8.68	-11.22	-	-	-
Net Common Stock Issued (Repurchased)	-8.68	-11.22	19.63	80.51	23
Common Dividends Paid	-51.65	-50.02	-46.82	-17.9	-
Other Financing Activities	-12.13	-8.69	-5.65	-14.74	-8.9
Financing Cash Flow	-73.18	-118.05	-88.58	56.15	-84.48
Net Cash Flow	11.06	7.59	-	-	-
Free Cash Flow	106.2	83.54	84.57	106.18	-3.3
Free Cash Flow Growth	27.12%	-1.21%	-20.35%	-	-
FCF Margin	21.24%	15.42%	15.08%	19.78%	-1.28%
Free Cash Flow Per Share	1.05	0.83	0.84	1.22	-0.06
Levered Free Cash Flow	64.9	-4.2	-41.5	214.58	146.93
Unlevered Free Cash Flow	96.26	37.21	46.2	252.04	378.67

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