KDA Group Inc. (TSXV:KDA)

KDA Group Cash Flow Statement

Financials in millions CAD. Fiscal year is August - July.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Oct 31, 2025	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021	Jul 31, 2020	Jul 31, 2019
Net Income	-11.94	32.28	-9.12	0.56	-4.56	-8.86
Depreciation & Amortization	3.26	0.57	0.63	0.48	0.83	0.58
Stock-Based Compensation	2.27	0.21	0.28	0.88	0.35	0.33
Other Adjustments	-0.05	-15.06	4.8	0.28	3.23	6.72
Changes in Other Operating Activities	1.28	-2.7	0.14	0.74	-1.28	-1.12
Operating Cash Flow	-1.16	-0.84	1.28	2.94	-1.42	-2.35
Operating Cash Flow Growth	-	-	-56.38%	-	-	-
Capital Expenditures	-0	-0.02	-0.05	-0.05	-0.1	-0.39
Sale of Property, Plant & Equipment	-	-	0.03	-	0.12	0.11
Purchases of Intangible Assets	-1.79	-2.11	-2.64	-2.45	-0.07	-0.28
Payments for Business Acquisitions	-	-0.08	-	-	-	-
Proceeds from Business Divestments	-	19.27	-	-0.12	-0.79	3.8
Other Investing Activities	-0.45	-	-	-0.48	-0.29	-0.72
Investing Cash Flow	-1.79	17.05	-2.66	-3.1	-1.12	2.52
Short-Term Debt Issued	-	-	-0.98	-0.37	0.1	-0.83
Net Short-Term Debt Issued (Repaid)	-	-	-0.98	-0.37	0.1	-0.83
Long-Term Debt Issued	0.5	-	5.82	0.79	0.12	0.2
Long-Term Debt Repaid	-0.15	-12.48	-2.16	-1.38	-1.21	-6.41
Net Long-Term Debt Issued (Repaid)	0.35	-12.48	3.65	-0.59	-1.09	-6.21
Issuance of Common Stock	1.74	-	0.16	1.22	4.44	6.76
Repurchase of Common Stock	-	-1.48	-	-	-	-
Net Common Stock Issued (Repurchased)	1.74	-1.48	0.16	1.22	4.44	6.76
Other Financing Activities	-0.04	-0.35	-0.44	-0.16	-0.36	0.38
Financing Cash Flow	2.05	-14.31	2.39	0.09	3.09	0.09
Net Cash Flow	-0.9	1.9	1.02	-0.07	0.55	0.26
Free Cash Flow	-1.16	-0.87	1.24	2.9	-1.51	-2.74
Free Cash Flow Growth	-	-	-57.22%	-	-	-
FCF Margin	-478.42%	-539.03%	598.08%	11.88%	-6.62%	-11.88%
Free Cash Flow Per Share	-	-0.01	0.01	0.02	-	-0.04
Levered Free Cash Flow	0.89	1.5	-1.17	0.77	-6.1	-25.7
Unlevered Free Cash Flow	-3.46	-2.98	-3.08	6.42	-0.23	-4.59

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