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 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Apr '26 Apr 30, 2026	Jan '26 Jan 31, 2026	Jan '25 Jan 31, 2025	Jan '24 Jan 31, 2024	Jan '23 Jan 31, 2023	Jan '22 Jan 31, 2022
Net Income	-0.61	-0.57	-0.4	8.15	-0.12	0.36
Depreciation & Amortization	0.01	0.01	0.01	0	0	0
Gain (Loss) on Sale of Assets	-	-	0.02	-10.13	-	-0.38
Asset Writedown	-	-	-	-	0.05	0.02
Stock-Based Compensation	-0.02	0.13	0.04	0.26	-	-
Income (Loss) on Equity Investments	0	0.01	0.12	0.02	0	0
Change in Accounts Receivable	0.02	0.02	0.07	-	-	0.01
Change in Accounts Payable	1.5	-0.04	0.02	0.01	0.02	-0.06
Change in Other Net Operating Assets	-1.57	0.22	-0.21	0.02	-0	0
Other Operating Activities	0.05	0	-0.02	-0.09	-	-
Operating Cash Flow	7.81	-0.31	-1.49	-0.71	-0.05	-0.04
Acquisition of Real Estate Assets	-	-	-	-1.66	-	-
Sale of Real Estate Assets	-	-	0.16	10.86	-	0.61
Net Sale / Acq. of Real Estate Assets	-	-	0.16	9.21	-	0.61
Investing Cash Flow	-7.36	-4.79	-3.25	9.21	-	0.61
Long-Term Debt Issued	-	2.02	-	-	-	-
Short-Term Debt Repaid	-	-	-	-	-	-0.01
Long-Term Debt Repaid	-	-0.01	-0	-0.7	-0.04	-0.04
Total Debt Repaid	-0.51	-0.01	-0	-0.7	-0.04	-0.05
Net Debt Issued (Repaid)	2.25	2.01	-0	-0.7	-0.04	-0.05
Other Financing Activities	-0.04	-0.04	-	-	-	-
Net Cash Flow	2.66	-3.13	-4.74	7.8	-0.1	0.52
Cash Interest Paid	-	-	0.02	0.02	0.03	0.03
Cash Income Tax Paid	-	-	0.08	1.06	-	-
Levered Free Cash Flow	9.67	0.74	-1.7	0.65	-0.02	-0.13
Unlevered Free Cash Flow	9.7	0.74	-1.68	0.66	0	-0.12
Change in Working Capital	8.37	0.11	-1.25	1.09	0.01	-0.05