Comet Industries Cash Flow Statement

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

Millions CAD. Fiscal year is Feb - Jan.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2015
Period Ending	Jul '24 Jul 31, 2024	Jan '24 Jan 31, 2024	Jan '23 Jan 31, 2023	Jan '22 Jan 31, 2022	Jan '21 Jan 31, 2021	Jan '20 Jan 31, 2020	2019 - 2015
Net Income	8.05	8.15	-0.12	0.36	-0.07	0.05	Upgrade
Depreciation & Amortization	0	0	0	0	0	0	Upgrade
Gain (Loss) on Sale of Assets	-9.78	-10.13	-	-0.38	-	-	Upgrade
Asset Writedown	-	-	0.05	0.02	-	-	Upgrade
Stock-Based Compensation	-0.01	0.26	-	-	-	-	Upgrade
Income (Loss) on Equity Investments	0.02	0.02	0	0	0	0.01	Upgrade
Change in Accounts Receivable	-	-	-	0.01	0	-0	Upgrade
Change in Accounts Payable	0.46	0.01	0.02	-0.06	0.06	-0.02	Upgrade
Change in Other Net Operating Assets	-0	0.02	-0	0	-	0.01	Upgrade
Other Operating Activities	-0.24	-0.09	-	-	0	0.01	Upgrade
Operating Cash Flow	-1.51	-0.71	-0.05	-0.04	-0.01	0.05	Upgrade
Operating Cash Flow Growth	-	-	-	-	-	190.60%	Upgrade
Acquisition of Real Estate Assets	-2.26	-1.66	-	-	-	-	Upgrade
Sale of Real Estate Assets	10.51	10.86	-	0.61	-	-	Upgrade
Net Sale / Acq. of Real Estate Assets	8.25	9.21	-	0.61	-	-	Upgrade
Investing Cash Flow	8.25	9.21	-	0.61	-	-	Upgrade
Short-Term Debt Repaid	-	-	-	-0.01	-0.01	-	Upgrade
Long-Term Debt Repaid	-	-0.7	-0.04	-0.04	-0.04	-0.04	Upgrade
Total Debt Repaid	-0.67	-0.7	-0.04	-0.05	-0.05	-0.04	Upgrade
Net Debt Issued (Repaid)	-0.67	-0.7	-0.04	-0.05	-0.05	-0.04	Upgrade
Issuance of Common Stock	-	-	-	-	0.3	-	Upgrade
Net Cash Flow	6.07	7.8	-0.1	0.52	0.24	0.01	Upgrade
Cash Interest Paid	0.02	0.02	0.03	0.03	0.03	0.03	Upgrade
Cash Income Tax Paid	1.06	1.06	-	-	-	-	Upgrade
Levered Free Cash Flow	-0.34	0.65	-0.02	-0.13	-0.1	0.03	Upgrade
Unlevered Free Cash Flow	-0.33	0.66	0	-0.12	-0.08	0.06	Upgrade
Change in Net Working Capital	-0.23	-1.01	-0.01	0.07	-0.02	0.01	Upgrade

Source: S&P Capital IQ. Real Estate template. Financial Sources.