Vecima Networks Cash Flow Statement

Financials in millions CAD. Fiscal year is July - June.

Millions CAD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	-13.13	-17.76	19.39	27.21	8.69	-2.19
Depreciation & Amortization	28.13	24.74	22.28	20.02	17.85	14.76
Stock-Based Compensation	1.67	1.86	1.03	2.5	0.88	1.42
Other Adjustments	16.51	17.58	6.15	10.27	2.65	-2.32
Changes in Other Operating Activities	23.73	41.77	-27.8	-66.18	-25.9	7.88
Operating Cash Flow	51.95	54.63	2.71	-11.01	3.33	20.05
Operating Cash Flow Growth	-27.64%	1913.60%	-	-	-83.37%	103.88%
Capital Expenditures	-3.47	-2.86	-2.66	-3.01	-5.87	-2.38
Sale of Property, Plant & Equipment	0.01	0.16	3.86	-	-	-
Purchases of Intangible Assets	-32.27	-31.29	-27.4	-23.34	-17.41	-16.24
Purchases of Investments	-	-	-	-	-	-0.3
Proceeds from Sale of Investments	-	-	-	-	-	17.46
Payments for Business Acquisitions	-	-3.88	-	-	-	-5.87
Investing Cash Flow	-36.52	-37.87	-26.19	-26.35	-23.27	-5
Short-Term Debt Issued	-20.27	-12.79	31.22	20.51	-	-
Net Short-Term Debt Issued (Repaid)	-20.27	-12.79	31.22	20.51	-	-
Long-Term Debt Issued	16.69	6.94	0.92	0.59	12.41	-
Long-Term Debt Repaid	-2.76	-1.91	-1.62	-0.77	-0.25	-0.25
Net Long-Term Debt Issued (Repaid)	13.93	5.02	-0.7	-0.19	12.16	-0.25
Issuance of Common Stock	-	0.04	0.1	17.4	0.56	3.05
Repurchase of Common Stock	-	-	-	-2.79	-1.07	-0.77
Net Common Stock Issued (Repurchased)	-	0.04	0.1	14.61	-0.51	2.29
Common Dividends Paid	-5.35	-5.35	-5.35	-5.21	-5.08	-5.02
Other Financing Activities	-1.87	-1.6	-1.65	-2.88	-1.58	-1.56
Financing Cash Flow	-13.55	-14.68	23.62	26.84	4.99	-4.61
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.86	-0.77	-0.28	-0.11	-1.05	1.11
Net Cash Flow	1.89	2.08	0.14	-10.52	-14.95	10.45
Free Cash Flow	48.48	51.77	0.05	-14.02	-2.54	17.67
Free Cash Flow Growth	-6.36%	95764.82%	-	-	-	101.76%
FCF Margin	17.41%	18.11%	0.02%	-4.62%	-1.36%	14.23%
Free Cash Flow Per Share	1.99	2.13	0.00	-0.59	-0.11	0.78
Levered Free Cash Flow	28.92	38.12	41.72	-1.64	6.94	19.68
Unlevered Free Cash Flow	46.56	54.59	19.76	-22.22	-6.49	19.63

Updated May 14, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.