Yellow Pages 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	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	17.22	18.11	24.98	47.4	73.43	70.64
Depreciation & Amortization	12.08	12.32	13.44	13.66	15.4	19.64
Stock-Based Compensation	0.07	0.1	0.22	0.42	1.15	2.05
Other Adjustments	8.9	12.62	12.42	15.8	7.74	11.73
Changes in Other Operating Activities	-11.03	-8.09	-12.03	-30.52	-48.22	0.53
Operating Cash Flow	29.22	35.05	39.02	46.77	49.5	104.58
Operating Cash Flow Growth	-20.70%	-10.19%	-16.56%	-5.52%	-52.67%	-17.65%
Capital Expenditures	-	-0.03	-0.08	-0.04	-0.09	-0.12
Purchases of Intangible Assets	-1.62	-1.51	-2.4	-3.93	-4.91	-4.96
Other Investing Activities	2.31	2.25	1.97	1.46	1.34	0.59
Investing Cash Flow	0.69	0.71	-0.51	-2.5	-3.67	-4.48
Long-Term Debt Repaid	-	-	-	-	-	-107.03
Net Long-Term Debt Issued (Repaid)	-	-	-	-	-	-107.03
Issuance of Common Stock	0.03	0.06	-	-	0.15	0.11
Repurchase of Common Stock	-	-	-	-48.2	-108.53	-5.33
Net Common Stock Issued (Repurchased)	0.03	0.06	-	-48.2	-108.38	-5.22
Common Dividends Paid	-13.57	-13.57	-13.56	-13.33	-14.16	-14.73
Other Financing Activities	-3.74	-3.78	-3.98	-3.41	-2.95	-3.05
Financing Cash Flow	-17.24	-17.28	-17.54	-64.94	-125.49	-130.03
Net Cash Flow	12.67	18.48	20.98	-20.68	-79.65	-29.93
Free Cash Flow	29.22	35.01	38.95	46.73	49.41	104.46
Free Cash Flow Growth	-16.54%	-10.10%	-16.66%	-5.41%	-52.70%	-17.59%
FCF Margin	14.99%	17.61%	18.13%	19.52%	18.42%	36.32%
Free Cash Flow Per Share	2.12	2.54	2.83	2.63	2.06	3.91
Levered Free Cash Flow	18.27	22.3	26.31	30.51	40.51	-16.35
Unlevered Free Cash Flow	23.1	27.24	26.99	31.08	42.26	110.85