Celestial Acquisition Cash Flow Statement

Financials in millions CAD. Fiscal year is October - September.

Millions CAD. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022
Net Income	-0.03	-0.03	-0.04	-0.13	-0.07
Stock-Based Compensation	-	-	0.01	0.04	0.05
Change in Accounts Payable	0.01	0	0.01	0	0.02
Operating Cash Flow	-0.02	-0.03	-0.03	-0.1	-
Issuance of Common Stock	-	-	-	0.5	0.64
Other Financing Activities	-	-	-	-0.08	-
Financing Cash Flow	-	-	-	0.42	0.64
Net Cash Flow	-0.02	-0.03	-0.03	0.32	0.64
Levered Free Cash Flow	-0	-0.02	-0.01	-0.02	-
Unlevered Free Cash Flow	-0	-0.02	-0.01	-0.02	-
Change in Working Capital	0.01	0	0.01	0	0.02

Source: S&P Global Market Intelligence. Standard template. Financial Sources.