C-Com Satellite Systems Inc. (TSXV:CMI)

C-Com Satellite Systems Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	May 31, 2025	Nov 30, 2024	Nov 30, 2023	Nov 30, 2022	Nov 30, 2021	Nov 30, 2020
Net Income	-1.26	-0.21	1.67	1.14	1.42	-0.21
Depreciation & Amortization	0.13	0.14	0.04	0.02	0.02	0.03
Other Amortization	0.01	0.01	0.01	0	0.01	0.01
Loss (Gain) From Sale of Assets	-	-	-0	-	-	-
Stock-Based Compensation	0.2	0.27	0.31	0.59	0.62	0.25
Provision & Write-off of Bad Debts	-	-	0.07	-	-	-
Other Operating Activities	-0.45	0.35	0.52	1.26	1.24	-0.37
Change in Accounts Receivable	1.05	0.73	-1.65	-0.18	-1.15	0.31
Change in Inventory	1.45	1.68	-2.13	1.02	0.27	-0.45
Change in Accounts Payable	-0.45	-0.36	-0.51	-0.86	0.17	0.26
Change in Unearned Revenue	-	-	-0	0.09	-0.07	-0.07
Change in Other Net Operating Assets	-0	-0.01	0.04	-0.08	-0.03	0.04
Operating Cash Flow	0.81	2.6	-1.61	3.13	2.51	-0.2
Operating Cash Flow Growth	-51.88%	-	-	24.78%	-	-
Capital Expenditures	-0	-	-0.12	-0.04	-0	-0.04
Sale of Property, Plant & Equipment	0	-	0.01	-	-	0
Investment in Securities	-0.99	-0.09	-1.24	-0.53	-0.12	1.78
Investing Cash Flow	-0.99	-0.09	-1.35	-0.57	-0.12	1.75
Issuance of Common Stock	0	0.08	0.42	1.02	1.68	1.8
Common Dividends Paid	-1.06	-2.11	-2.09	-2.06	-2.01	-1.92
Financing Cash Flow	-1.06	-2.03	-1.67	-1.04	-0.33	-0.12
Foreign Exchange Rate Adjustments	-0.06	-0.07	-0.02	-0.27	0.05	0.02
Net Cash Flow	-1.3	0.41	-4.65	1.25	2.1	1.46
Free Cash Flow	0.81	2.6	-1.74	3.09	2.5	-0.23
Free Cash Flow Growth	-51.24%	-	-	23.42%	-	-
Free Cash Flow Margin	16.28%	33.01%	-20.95%	26.51%	27.33%	-3.58%
Free Cash Flow Per Share	0.02	0.06	-0.04	0.07	0.06	-0.01
Cash Income Tax Paid	-	0.27	0.52	0.27	-	0.44
Levered Free Cash Flow	0.09	1.85	-2.43	2.46	1.74	-1.14
Unlevered Free Cash Flow	0.15	1.87	-2.43	2.46	1.74	-1.14
Change in Net Working Capital	-1.37	-2.03	3.62	-1.01	-0.56	0.88

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