Decisive Dividend Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	5.11	5.2	2.01	8.33	4.08	2.28
Depreciation & Amortization	11.19	10.95	9.67	7.4	4.5	3.57
Other Amortization	0.19	0.19	0.02	0.5	0.39	0.1
Loss (Gain) From Sale of Assets	-2	-2	-0.04	-0.1	-0.03	-0.07
Asset Writedown & Restructuring Costs	0.81	0.81	4.46	-	-	-
Stock-Based Compensation	1.85	2.11	1.29	0.75	0.14	0.26
Other Operating Activities	3.65	5.75	-0.17	3.03	2.54	1.96
Change in Accounts Receivable	-0.16	-0.16	-3.02	-0.31	-2.02	-3.15
Change in Inventory	0.1	0.1	-0.39	-2.55	-1.79	-2.64
Change in Accounts Payable	-2.96	-2.96	1.21	-4.13	0.81	2.19
Change in Unearned Revenue	2.19	2.19	-0.98	0.89	-0.43	-0.23
Change in Other Net Operating Assets	-0.81	-0.55	-1.28	1.98	0.24	-0.36
Operating Cash Flow	19.15	21.62	12.78	15.79	8.43	3.91
Operating Cash Flow Growth	3.88%	69.24%	-19.08%	87.36%	115.64%	-63.63%
Capital Expenditures	-5.94	-5.9	-6.75	-3.92	-2.14	-1.84
Sale of Property, Plant & Equipment	2.71	2.71	0.08	0.17	0.04	0.09
Cash Acquisitions	-3.82	-3.82	-7.88	-30.08	-15.1	-
Investing Cash Flow	-7.05	-7.01	-14.55	-33.82	-17.2	-1.75
Long-Term Debt Issued	-	11.07	60.88	23.57	9.94	2.11
Long-Term Debt Repaid	-	-10.72	-47.73	-13.13	-1.23	-1.08
Net Debt Issued (Repaid)	3.72	0.34	13.14	10.44	8.71	1.02
Issuance of Common Stock	-	-	2.05	15.76	8.34	0.42
Repurchase of Common Stock	-0.05	-0.09	-	-	-	-
Common Dividends Paid	-9.29	-9.26	-8.38	-5.22	-3.6	-1.89
Other Financing Activities	-5.22	-5.3	-6.1	-3.72	-2.38	-2.54
Financing Cash Flow	-10.84	-14.31	0.73	17.26	11.06	-2.98
Foreign Exchange Rate Adjustments	-0.09	-0.02	0.26	0.09	0.3	-0.03
Net Cash Flow	1.17	0.29	-0.79	-0.68	2.59	-0.86
Free Cash Flow	13.21	15.72	6.02	11.87	6.29	2.06
Free Cash Flow Growth	17.48%	161.07%	-49.26%	88.82%	204.60%	-79.35%
Free Cash Flow Margin	8.75%	10.33%	4.71%	8.80%	6.38%	3.30%
Free Cash Flow Per Share	0.64	0.76	0.30	0.64	0.45	0.16
Cash Interest Paid	5.01	5.01	5.39	3.65	2.35	1.97
Cash Income Tax Paid	2.04	2.04	2.11	4.31	0.99	0.86
Levered Free Cash Flow	8.79	11.51	-5.18	7.59	3.83	-1.16
Unlevered Free Cash Flow	12.06	14.84	-1.66	9.96	5.41	0.14
Change in Working Capital	-1.64	-1.38	-4.46	-4.12	-3.19	-4.18

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