Cheelcare Cash Flow Statement

Financials in millions CAD. Fiscal year is May - April.

Millions CAD. Fiscal year is May - Apr.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Oct '25 Oct 31, 2025	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023
Net Income	-3.23	-1.27	-0.54	-0.13
Depreciation & Amortization	0.13	0.05	0	0.01
Stock-Based Compensation	0.33	0.33	0	-
Other Operating Activities	1.19	0.07	0.04	0.06
Change in Accounts Receivable	-0.32	-0.03	-0.06	-0.04
Change in Inventory	-0.42	-0.03	-0.13	0.01
Change in Accounts Payable	-0.07	0.46	0.49	0.03
Change in Other Net Operating Assets	-0.21	-0.07	-0.02	0.03
Operating Cash Flow	-2.61	-0.5	-0.21	-0.03
Capital Expenditures	-0.08	-0.01	-0	-
Sale (Purchase) of Intangibles	-	-0	-0	-
Investing Cash Flow	-0.08	-0.01	-0	-
Short-Term Debt Issued	-	0.08	0.12	-
Long-Term Debt Issued	-	0.95	0.4	0.31
Total Debt Issued	1.01	1.03	0.51	0.31
Short-Term Debt Repaid	-	-0	-0.03	-0.05
Long-Term Debt Repaid	-	-0.55	-0.25	-0.26
Total Debt Repaid	-0.88	-0.56	-0.27	-0.31
Net Debt Issued (Repaid)	0.12	0.47	0.24	-0
Issuance of Common Stock	3.5	3.5	-	-
Other Financing Activities	-0.12	0.03	0.01	0.05
Financing Cash Flow	3.5	4	0.24	0.05
Net Cash Flow	0.81	3.49	0.03	0.02
Free Cash Flow	-2.69	-0.51	-0.21	-0.03
Free Cash Flow Margin	-172.73%	-32.18%	-14.80%	-2.69%
Free Cash Flow Per Share	-0.30	-0.19	-0.08	-
Cash Interest Paid	0.28	0.28	0.19	0.01
Levered Free Cash Flow	-	-3.48	0.06	-
Unlevered Free Cash Flow	-	-3.31	0.17	-
Change in Working Capital	-1.02	0.33	0.28	0.03

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