NeuPath Health Inc. (TSXV:NPTH)

NeuPath Health Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-0.41	-0.73	-0.11	-4.14	-3.23
Depreciation & Amortization	2.29	2.3	2.6	2.45	3
Other Amortization	-	-	-	0.22	0.09
Loss (Gain) From Sale of Assets	-	0.02	-0.76	-	-
Asset Writedown & Restructuring Costs	-	-	-	1.94	-
Stock-Based Compensation	0.23	0.1	0.18	0.1	0.52
Other Operating Activities	0.6	0.96	0.55	-0.06	0.37
Change in Accounts Receivable	-	-0.79	2.02	-0.42	0.49
Change in Accounts Payable	-	0.91	-1.26	0.52	0.4
Change in Income Taxes	-	-0.21	-0.15	0.17	0.43
Change in Other Net Operating Assets	1.3	0.06	-0.06	-0.03	-0.15
Operating Cash Flow	4	2.61	3.03	0.74	1.92
Operating Cash Flow Growth	53.55%	-13.96%	310.57%	-61.54%	-
Capital Expenditures	-0.72	-0.95	-0.35	-1.23	-0.41
Sale of Property, Plant & Equipment	-	0.02	1.94	-	-
Cash Acquisitions	-	-0.18	-	-	-2.75
Sale (Purchase) of Intangibles	-0.15	-	-	-0.44	-0.34
Investing Cash Flow	-0.86	-1.11	1.59	-1.67	-3.5
Long-Term Debt Issued	6.5	-	1.05	-	0.04
Total Debt Issued	6.5	-	1.05	-	0.04
Long-Term Debt Repaid	-7.89	-1.85	-4.26	-3.7	-3.65
Net Debt Issued (Repaid)	-1.39	-1.85	-3.21	-3.7	-3.61
Repurchase of Common Stock	-0.23	-0.02	-	-	-
Other Financing Activities	0.03	0.12	0.25	0.25	0.24
Financing Cash Flow	-1.59	-1.75	-2.96	-3.45	-3.37
Net Cash Flow	1.55	-0.25	1.66	-4.39	-4.95
Free Cash Flow	3.29	1.66	2.68	-0.49	1.51
Free Cash Flow Growth	98.01%	-38.03%	-	-	-
Free Cash Flow Margin	3.77%	2.28%	4.05%	-0.79%	2.48%
Free Cash Flow Per Share	0.06	0.03	0.05	-0.01	0.03
Cash Interest Paid	0.34	0.24	0.3	0.19	0.21
Cash Income Tax Paid	0.29	0.49	0.44	0.07	-0.19
Levered Free Cash Flow	3.4	1.72	2.8	0.02	3.26
Unlevered Free Cash Flow	3.96	2.31	3.38	0.54	3.81
Change in Working Capital	1.3	-0.04	0.56	0.24	1.18

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.