Yangarra Resources 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	Jun '26 Jun 30, 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	19.73	15.02	26.23	46.66	106.36	50.01
Depreciation & Amortization	39.01	38.01	35.51	39.44	37.66	27.19
Stock-Based Compensation	3.46	4.04	3.38	1.7	0.63	1.32
Other Adjustments	16.26	13.73	20.61	22.42	42.65	22.85
Changes in Other Operating Activities	1.09	-2.93	-4.04	0.5	-7.24	1.23
Operating Cash Flow	70.48	59.08	71.04	99.03	169.66	91.27
Operating Cash Flow Growth	11.48%	-16.84%	-28.27%	-41.63%	85.90%	106.15%
Capital Expenditures	-70.77	-57.95	-59.63	-93.95	-109.35	-88.15
Purchases of Intangible Assets	-	-6.12	-	-0.35	-3.89	-0.39
Other Investing Activities	4.92	-5.38	-6.19	0.01	0.83	3.04
Investing Cash Flow	-71.97	-69.45	-65.82	-94.3	-112.42	-85.5
Long-Term Debt Issued	-4.84	-	-	-	-	-
Long-Term Debt Repaid	-1.47	9.62	-7.19	-20.43	-58.81	-7.33
Net Long-Term Debt Issued (Repaid)	-6.31	9.62	-7.19	-20.43	-58.81	-7.33
Issuance of Common Stock	0.5	0.88	2.09	17.26	1.08	1.13
Net Common Stock Issued (Repurchased)	0.5	0.88	2.09	17.26	1.08	1.13
Other Financing Activities	-0.2	-0.13	-0.12	-0.29	0.48	0.43
Financing Cash Flow	1.5	10.37	-5.22	-4.74	-57.25	-5.77
Free Cash Flow	-0.29	1.13	11.41	5.08	60.31	3.11
Free Cash Flow Growth	-	-90.09%	124.49%	-91.57%	1837.36%	-
FCF Margin	-0.25%	1.05%	9.15%	1.67%	27.29%	2.45%
Free Cash Flow Per Share	-0.00	0.01	0.11	0.05	0.66	0.04
Levered Free Cash Flow	-13.66	9.63	-2.75	-11.27	0.01	-1.86
Unlevered Free Cash Flow	-2.63	5.61	20.03	2.21	58.81	13.86