Kadestone Capital Corp. (TSXV:KDSX)

Kadestone Capital Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-5.49	-4.65	-1.7	-4.56	-2.89	-2.54
Depreciation & Amortization	0.01	0	-	-	-	-
Other Amortization	-	-	-	-	0.09	0.02
Asset Writedown	-	-	-	-0.49	-0.13	0.23
Stock-Based Compensation	0.37	0.4	0.76	1.37	1.03	0.57
Income (Loss) on Equity Investments	-0.63	-0.83	-2.31	-0.1	-0.01	-
Change in Accounts Receivable	-0.02	-0.05	-0.24	0.19	-0.06	-0.05
Change in Accounts Payable	-0.22	0.28	0.13	0.6	0.05	0.06
Change in Other Net Operating Assets	-0.01	-0.01	0.01	0.01	0.23	-0.03
Other Operating Activities	-0.5	-0.15	0.98	0.63	0.32	-0
Operating Cash Flow	-6.19	-5.01	-2.38	-2.35	-1.38	-1.73
Acquisition of Real Estate Assets	-0.02	-0.02	-	-	-0.66	-7.44
Sale of Real Estate Assets	-	-	-	1.85	9.86	-
Net Sale / Acq. of Real Estate Assets	-0.02	-0.02	-	1.85	9.2	-7.44
Investment in Marketable & Equity Securities	0.16	7.4	-1.92	-2.05	-15.48	-
Other Investing Activities	10	-	-	-	-1	-1
Investing Cash Flow	10.13	7.38	-1.92	-0.2	-6.28	-8.44
Short-Term Debt Issued	-	-	-	-	-	4.93
Long-Term Debt Issued	-	-	-	10	12.85	-
Total Debt Issued	-	-	-	10	12.85	4.93
Short-Term Debt Repaid	-	-	-	-	-4.93	-
Long-Term Debt Repaid	-	-5.5	-0.26	-3.91	-4.05	-
Total Debt Repaid	-5.75	-5.5	-0.26	-3.91	-8.98	-
Net Debt Issued (Repaid)	-5.75	-5.5	-0.26	6.09	3.87	4.93
Issuance of Common Stock	-	-	-	0.32	0.01	13.52
Other Financing Activities	-	-	-	-	-	-0.3
Net Cash Flow	-1.81	-3.13	-4.56	3.87	-3.78	7.97
Cash Interest Paid	0.99	0.99	0.04	0.45	-	0.04
Cash Income Tax Paid	0.16	0.16	-	-	-	-
Levered Free Cash Flow	-3.56	-2.75	0.41	-1.21	-0.55	-2
Unlevered Free Cash Flow	-2.92	-1.9	1.05	-0.53	-0.26	-1.97
Change in Working Capital	-0.25	0.22	-0.1	0.8	0.21	-0.02

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.