Dexterra Group Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	40.8	37.54	35.81	3.72	24.63
Depreciation & Amortization	42.34	35.21	34.98	38.61	38.06
Stock-Based Compensation	10.1	4.56	1.78	1.11	2.1
Other Adjustments	24.39	21.39	23.41	-1.88	10.57
Changes in Other Operating Activities	-26.05	-30.74	-15.38	21.66	-0.17
Operating Cash Flow	87.59	96.48	81.73	63.99	64.49
Operating Cash Flow Growth	-9.21%	18.05%	27.72%	-0.77%	-11.43%
Capital Expenditures	-13.44	-26.39	-20.38	-6.94	-5.86
Sale of Property, Plant & Equipment	0.34	2.67	0.95	0.71	0.75
Purchases of Intangible Assets	-0.1	-0.04	-0.1	-0.19	-1.93
Payments for Business Acquisitions	-67.47	-25.24	-5.92	-47.49	-
Proceeds from Business Divestments	1.48	41.8	-	-	-
Other Investing Activities	-84.52	14.03	1.41	4.07	-0.95
Investing Cash Flow	-163.7	6.97	-23.88	-49.84	-7.99
Long-Term Debt Issued	-	-	-	28.35	-19.94
Long-Term Debt Repaid	133.82	-22.18	-3.92	-	-
Net Long-Term Debt Issued (Repaid)	133.82	-22.18	-3.92	28.35	-19.94
Issuance of Common Stock	0.98	0.05	0.09	0.31	0.86
Repurchase of Common Stock	-11.7	-7.91	-4.9	-	-
Net Common Stock Issued (Repurchased)	-10.72	-7.86	-4.81	0.31	0.86
Common Dividends Paid	-22.67	-22.45	-22.78	-22.82	-20.33
Other Financing Activities	-24.32	-21.25	-24.99	-20	-17.08
Financing Cash Flow	76.11	-71.54	-53.16	-14.15	-56.5
Net Cash Flow	-	31.91	4.69	-	-
Free Cash Flow	74.16	70.09	61.35	57.05	58.63
Free Cash Flow Growth	5.81%	14.24%	7.54%	-2.69%	-15.46%
FCF Margin	7.12%	6.99%	6.61%	5.87%	7.99%
Free Cash Flow Per Share	-	1.09	0.94	0.87	0.90
Levered Free Cash Flow	177.19	-24.24	21.92	85.11	36.44
Unlevered Free Cash Flow	50.94	25.04	43.68	65.03	58.59

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.