Beacn Wizardry and Magic Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-1.5	-1.35	-2.28	-0.45	-2.71
Depreciation & Amortization	0.12	0.12	0.12	0.13	0.05
Stock-Based Compensation	0.01	0.01	0.04	0.12	0.2
Other Adjustments	0.13	0.05	0.02	0.05	1.26
Change in Receivables	0.36	0.04	0	-0.22	-
Changes in Inventories	0.16	-0.57	0.67	-1.02	-0.52
Changes in Accounts Payable	-0.12	-0.1	-0.16	0.15	0.19
Changes in Income Taxes Payable	0.01	0.04	0.02	-0.1	-0.03
Changes in Unearned Revenue	-	-	0.04	-	-
Changes in Other Operating Activities	0.8	0.8	-0.16	-0.51	-0.38
Operating Cash Flow	-0.05	-0.95	-1.68	-1.84	-1.95
Capital Expenditures	-	-	-0.06	-0.05	-0.27
Other Investing Activities	-	-	-	-	0.19
Investing Cash Flow	-	-	-0.06	-0.05	-0.08
Long-Term Debt Issued	-	0.89	0.2	-	0.5
Long-Term Debt Repaid	-	-	-0.35	-0.1	-
Net Long-Term Debt Issued (Repaid)	-	0.89	-0.15	-0.1	0.5
Issuance of Common Stock	0.08	0.67	0.89	1.41	3.31
Net Common Stock Issued (Repurchased)	0.08	0.67	0.89	1.41	3.31
Other Financing Activities	-0.03	-0.04	-0.06	-0.17	-0.08
Financing Cash Flow	-0.03	1.52	0.68	1.14	3.73
Net Cash Flow	-0.19	0.57	-1.06	-0.75	1.7
Free Cash Flow	-0.05	-0.95	-1.74	-1.89	-2.22
FCF Margin	-1.54%	-27.40%	-59.49%	-43.69%	-
Free Cash Flow Per Share	-0.00	-0.02	-0.03	-0.04	-0.07
Levered Free Cash Flow	-0.54	-0.17	-1.97	-1.94	-3.18
Unlevered Free Cash Flow	-0.4	-1.02	-1.77	-2.11	-2.66

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.