Coelacanth Energy Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-6.74	-6.57	-11.16	-7.82
Depreciation & Amortization	3.3	0.44	0.48	3.69
Stock-Based Compensation	4.6	3.65	9.63	1.53
Other Operating Activities	-2.72	1.05	-8.77	0.06
Change in Other Net Operating Assets	0.22	-2.8	0.07	-0.18
Operating Cash Flow	-1.36	-4.23	-9.74	-2.73
Capital Expenditures	-54.2	-74.61	-13.9	-1.34
Other Investing Activities	-10.04	18.71	6.5	0.1
Investing Cash Flow	-64.24	-55.91	-7.4	-1.23
Long-Term Debt Issued	-	-	46.03	4.04
Long-Term Debt Repaid	-	-0.35	-0.01	-0.08
Net Debt Issued (Repaid)	-0.43	-0.35	46.02	3.96
Issuance of Common Stock	81.5	81.58	36.54	-
Other Financing Activities	-4.68	-3.93	-	-
Financing Cash Flow	76.39	77.3	82.56	3.96
Net Cash Flow	10.8	17.16	65.41	-
Free Cash Flow	-55.56	-78.85	-23.65	-4.07
Free Cash Flow Margin	-521.58%	-1523.91%	-422.01%	-72.56%
Free Cash Flow Per Share	-0.11	-0.18	-0.07	-0.01
Cash Interest Paid	0.26	0.22	0.12	0
Levered Free Cash Flow	-61.39	-59.46	-5.56	-
Unlevered Free Cash Flow	-61.22	-59.33	-5.46	-
Change in Net Working Capital	8.75	-16.99	-6.56	-

Source: S&P Capital IQ. Standard template. Financial Sources.