Beacn Wizardry and Magic Inc. (TSXV:BECN)

Beacn Wizardry and Magic Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-1.5	-1.35	-2.28	-0.45	-2.71	-0.85
Depreciation & Amortization	0.12	0.12	0.12	0.13	0.05	0.01
Stock-Based Compensation	0.01	0.01	0.04	0.12	0.2	-
Other Operating Activities	0.13	0.05	0.02	0.05	1.26	-
Change in Accounts Receivable	0.36	0.04	0	-0.22	-	-0.01
Change in Inventory	0.17	-0.57	0.67	-1.02	-0.52	-0.02
Change in Accounts Payable	-0.12	-0.1	-0.16	0.15	0.19	0.03
Change in Unearned Revenue	-	-	0.04	-	-	-
Change in Income Taxes	0.01	0.04	0.02	-0.1	-0.03	-
Change in Other Net Operating Assets	0.79	0.8	-0.16	-0.51	-0.38	-0.01
Operating Cash Flow	-0.05	-0.95	-1.68	-1.84	-1.95	-0.84
Capital Expenditures	-0.11	-	-0.06	-0.05	-0.27	-0.11
Cash Acquisitions	-	-	-	-	0.19	-
Investing Cash Flow	-0.11	-	-0.06	-0.05	-0.08	-0.11
Short-Term Debt Issued	-	0.1	0.2	-	-	-
Long-Term Debt Issued	-	0.79	-	-	0.5	-
Total Debt Issued	-	0.89	0.2	-	0.5	0.3
Short-Term Debt Repaid	-	-	-0.1	-	-	-
Long-Term Debt Repaid	-	-0.03	-0.27	-0.11	-	-
Total Debt Repaid	-0.02	-0.03	-0.37	-0.11	-	-
Net Debt Issued (Repaid)	-0.02	0.86	-0.17	-0.11	0.5	0.3
Issuance of Common Stock	-	0.67	0.89	1.41	3.31	1.02
Other Financing Activities	-0.01	-0.01	-0.03	-0.16	-0.08	-
Financing Cash Flow	-0.03	1.52	0.68	1.14	3.73	1.32
Net Cash Flow	-0.19	0.57	-1.06	-0.75	1.7	0.37
Free Cash Flow	-0.16	-0.95	-1.74	-1.89	-2.22	-0.96
Free Cash Flow Margin	-5.11%	-27.40%	-59.49%	-43.69%	-	-
Free Cash Flow Per Share	-0.00	-0.02	-0.04	-0.04	-0.07	-0.07
Cash Interest Paid	0.01	0	0.02	0.03	0.01	-
Levered Free Cash Flow	0.3	-0.48	-0.85	-1.83	-1.63	-
Unlevered Free Cash Flow	0.38	-0.45	-0.83	-1.8	-1.62	-
Change in Working Capital	1.21	0.22	0.41	-1.7	-0.74	-0

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.