ReGen III 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	-3.96	-3.79	-5.81	-12.47	-4.73
Depreciation & Amortization	-	0.06	0.1	0.14	0.38
Stock-Based Compensation	0.71	0.07	1.43	1.47	2.52
Other Adjustments	0.23	0.47	0.19	0.05	-4.72
Change in Receivables	0.01	-0.01	0	0.01	0.11
Changes in Accounts Payable	-0.12	0	-0.24	0.35	-0.2
Changes in Accrued Expenses	0.24	-0.54	0.06	0.77	0.01
Changes in Income Taxes Payable	0.02	0.02	0.01	-0.01	0.01
Changes in Other Operating Activities	0.37	0.72	0.01	0.11	-0.18
Operating Cash Flow	-2.84	-3.69	-4.25	-9.58	-6.8
Sale of Property, Plant & Equipment	0.01	-	-	-	-
Other Investing Activities	0.05	0.19	0.1	-	-
Investing Cash Flow	0.06	0.19	0.1	-	-
Long-Term Debt Issued	0.65	1.08	2.97	-	-
Net Long-Term Debt Issued (Repaid)	0.65	1.08	2.97	-	-
Issuance of Common Stock	2.08	0.89	2.9	2.89	14.41
Net Common Stock Issued (Repurchased)	2.08	0.89	2.9	2.89	14.41
Other Financing Activities	-0.18	-0.33	-0.28	-0.33	-1.23
Financing Cash Flow	2.55	1.63	5.58	2.56	13.18
Net Cash Flow	-0.24	-1.87	1.43	-7.02	6.38
Free Cash Flow	-2.84	-3.69	-4.25	-9.58	-6.8
Free Cash Flow Per Share	-0.02	-0.03	-0.04	-0.08	-0.06
Levered Free Cash Flow	-2.67	-2.41	8.56	13.83	4.74
Unlevered Free Cash Flow	-2.89	-3.49	-5.48	-11.21	-9.92

Updated May 1, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.