Odd Burger Cash Flow Statement

Financials in millions CAD. Fiscal year is October - September.

Millions CAD. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021	Sep '20 Sep 30, 2020
Net Income	-2.14	-2.13	-4.6	-4.29	-5.17	-2.78
Depreciation & Amortization	0.49	0.57	0.65	0.6	0.25	0.23
Loss (Gain) From Sale of Assets	-0.06	-0.03	0.02	-0.02	-0.04	-
Asset Writedown & Restructuring Costs	0.41	-	0.21	0.05	0.05	0.13
Stock-Based Compensation	0.03	0.2	0.31	0.63	0.45	-
Provision & Write-off of Bad Debts	-0.28	-0.29	0.44	0.01	-	-
Other Operating Activities	0.08	0.19	0.24	0.22	2.55	2.33
Change in Accounts Receivable	-0.4	-0.13	-0	0.33	-0.41	-0.04
Change in Inventory	0.05	0.02	0	-0.09	-0.07	-0.01
Change in Accounts Payable	0.5	0.72	1.19	-0.25	1.41	0.07
Change in Unearned Revenue	-0.04	0.12	0.03	0.34	0.03	0.01
Change in Other Net Operating Assets	0.01	0.12	0.27	-0.07	-0.13	-0
Operating Cash Flow	-1.34	-0.62	-1.25	-2.52	-1.09	-0.07
Capital Expenditures	-0	-0	-0	-1.27	-2.16	-0.11
Sale of Property, Plant & Equipment	0.27	0.27	0.05	0.01	0.08	-
Cash Acquisitions	-	-	-	-	0.57	-
Divestitures	-0.03	0.23	-	0.33	-	-
Investing Cash Flow	0.39	0.5	0.1	-0.94	-1.51	-0.11
Long-Term Debt Issued	-	0.46	0.01	0.46	0.16	0.17
Long-Term Debt Repaid	-	-0.65	-0.62	-0.43	-0.23	-0.22
Net Debt Issued (Repaid)	-0.43	-0.19	-0.62	0.03	-0.07	-0.05
Issuance of Common Stock	1.38	0.25	1.45	1.11	5.43	0.45
Other Financing Activities	-	-	-	-	-0.47	-
Financing Cash Flow	0.95	0.06	0.83	1.14	4.89	0.4
Net Cash Flow	-0	-0.06	-0.32	-2.32	2.3	0.22
Free Cash Flow	-1.34	-0.62	-1.25	-3.79	-3.25	-0.18
Free Cash Flow Margin	-42.12%	-20.12%	-38.67%	-128.55%	-277.72%	-16.87%
Free Cash Flow Per Share	-0.01	-0.01	-0.01	-0.04	-0.05	-0.00
Cash Income Tax Paid	-	-	0	-	-	-
Levered Free Cash Flow	-0.78	0.53	-0.75	-2.64	-5.56	2.5
Unlevered Free Cash Flow	-0.73	0.65	-0.55	-2.49	-5.5	2.54
Change in Working Capital	0.12	0.86	1.48	0.27	0.83	0.03

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.