Saturn Oil & Gas 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	167.57	54.11	290.62	74.82	-65.06
Depreciation & Amortization	300.37	229.03	148.91	46.04	16.23
Stock-Based Compensation	9.82	10.35	7.55	0.54	0.45
Other Adjustments	-29.58	55.32	-184.08	-4.54	73.82
Changes in Other Operating Activities	-20.98	-37.93	20.99	-14.54	-26.72
Operating Cash Flow	457.4	311.94	283.99	102.31	-1.29
Operating Cash Flow Growth	46.63%	9.84%	177.56%	-	-
Capital Expenditures	-241.24	-246.32	-130.57	-89.11	-8.69
Sale of Property, Plant & Equipment	-	25.13	-	-	-
Payments for Business Acquisitions	-93.81	-564.41	-466.66	-248.37	-82.3
Other Investing Activities	-39.33	36.06	20.83	19.23	3.14
Investing Cash Flow	-374.39	-749.53	-576.41	-318.24	-87.86
Short-Term Debt Issued	34.53	-	-	-	-
Net Short-Term Debt Issued (Repaid)	34.53	-	-	-	-
Long-Term Debt Issued	-	890.7	361.4	229.97	84.06
Long-Term Debt Repaid	-110.1	-502.4	-165.29	-93.46	-18.92
Net Long-Term Debt Issued (Repaid)	-110.1	388.29	196.11	136.51	65.14
Issuance of Common Stock	-0.01	150.24	124.97	96.94	32.25
Repurchase of Common Stock	-38.5	-15.77	-	-	-
Net Common Stock Issued (Repurchased)	-38.52	134.47	124.97	96.94	32.25
Other Financing Activities	-17.35	-63.21	-12.46	-9.68	-6.4
Financing Cash Flow	-131.43	459.55	308.62	223.77	90.99
Net Cash Flow	-48.42	21.96	16.2	7.84	1.85
Free Cash Flow	216.16	65.62	153.42	13.21	-9.98
Free Cash Flow Growth	229.41%	-57.23%	1061.44%	-	-
FCF Margin	24.52%	8.13%	12.06%	4.08%	-11.04%
Free Cash Flow Per Share	1.06	0.35	1.19	0.29	-0.45
Levered Free Cash Flow	345.76	454.96	564.34	147.85	-19.11
Unlevered Free Cash Flow	292.29	145.48	751.24	109.25	-3.48

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