Source Energy Services Ltd. (TSX:SHLE)

Canada · Delayed Price · Currency is CAD

12.50

+0.25 (2.04%)

Aug 14, 2026, 12:32 PM EST

Source Energy Services Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 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	6.18	33.08	9.51	167.35	-8.77	-24.4
Depreciation & Amortization	70.06	65.05	52.38	37.58	31.38	30.98
Stock-Based Compensation	1.97	-3.03	14.74	6.76	0.95	0.64
Other Adjustments	20.09	3.98	32.63	-116.59	33.05	28.49
Changes in Other Operating Activities	-4.52	18.61	-14.86	-14.85	23.56	-21.69
Operating Cash Flow	90.65	117.69	94.39	80.24	80.17	14.01
Operating Cash Flow Growth	-23.77%	24.68%	17.63%	0.09%	472.22%	-64.41%

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 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
Capital Expenditures	-64.9	-59.85	-43.32	-22.11	-14.8	-6.52
Sale of Property, Plant & Equipment	1.73	1.67	16.96	9.07	1.51	0.08
Cash Acquisitions	-	-	-1.68	-	-0.37	-
Other Investing Activities	-1.37	-1.17	0.98	-0.16	-0.24	0.44
Investing Cash Flow	-64.54	-59.36	-27.06	-13.2	-13.9	-6

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 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
Long-Term Debt Issued	122.74	47.58	908.33	620.88	-	13.11
Long-Term Debt Repaid	-114.17	-58.03	-885.66	-646.69	-10.92	-
Net Long-Term Debt Issued (Repaid)	8.56	-10.45	22.67	-25.81	-10.92	13.11
Repurchase of Common Stock	-5.93	-5.89	-	-	-	-
Net Common Stock Issued (Repurchased)	-5.93	-5.89	-	-	-	-
Other Financing Activities	-55.16	-53.99	-57.28	-41.23	-55.35	-21.12
Financing Cash Flow	-52.52	-70.33	-34.61	-67.04	-66.28	-8.01

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 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
Foreign Exchange Rate Adjustments	-1.2	-0.82	-	-	-	-
Net Cash Flow	-26.41	-11.99	32.72	0	0	0

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 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
Free Cash Flow	25.75	57.84	51.07	58.13	65.37	7.49
Free Cash Flow Growth	-64.64%	13.26%	-12.15%	-11.08%	772.35%	-79.00%
FCF Margin	3.95%	8.26%	7.58%	10.20%	15.72%	2.34%
Free Cash Flow Per Share	1.97	4.33	3.77	4.13	4.85	0.55
Levered Free Cash Flow	9.17	46.44	26.37	142.15	20.45	-8.53
Unlevered Free Cash Flow	57.57	63.81	28.96	68.35	57.62	6.43