Premier Health of America Cash Flow Statement

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

Millions CAD. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Net Income	-15.73	-15.44	-12.49	-1.7	-0.11	1.5
Depreciation & Amortization	7.94	8.21	6.81	4.45	3.42	2.46
Stock-Based Compensation	0.14	0.16	0.53	0.28	0.5	0.34
Other Adjustments	-1.81	6.57	11.7	1.25	-0.36	-0.43
Changes in Other Operating Activities	15.23	12.71	3.77	-5.55	0.6	-1.89
Operating Cash Flow	14.54	12.21	10.33	-1.27	4.04	1.97
Operating Cash Flow Growth	90.25%	18.19%	-	-	104.66%	145.31%
Capital Expenditures	-0.12	-0.12	-0.26	-0.49	-0.61	-1.88
Sale of Property, Plant & Equipment	0.32	0.05	0.14	-	0.29	0.01
Purchases of Intangible Assets	-1.68	-2.02	-2.65	-1.45	-0.05	-0.07
Purchases of Investments	-	-	-	-	-0.05	-0.2
Payments for Business Acquisitions	-	-0.52	-23.67	-1.33	-12.24	-13.95
Other Investing Activities	0.09	0.32	-	-0.07	-0.01	0.01
Investing Cash Flow	-1.67	-2.29	-26.44	-3.33	-12.67	-16.08
Long-Term Debt Issued	-2.56	-	48.97	2.19	10.88	23.2
Long-Term Debt Repaid	-3.76	-4.45	-27.34	-0.58	-0.26	-14.5
Net Long-Term Debt Issued (Repaid)	-6.32	-4.45	21.63	1.6	10.62	8.7
Issuance of Common Stock	-	-	0.02	0.19	0.77	7.87
Repurchase of Common Stock	-	-	-	-0.52	-	-
Net Common Stock Issued (Repurchased)	-	-	0.02	-0.33	0.77	7.87
Other Financing Activities	-0.53	-5.57	-5.19	-0.65	-0.32	-1.01
Financing Cash Flow	-3.42	-10.02	16.45	0.63	11.07	15.56
Net Cash Flow	0.06	-0.1	0.35	-3.98	2.44	1.45
Free Cash Flow	14.42	12.09	10.07	-1.76	3.43	0.1
Free Cash Flow Growth	19.22%	20.05%	-	-	3400.14%	-79.56%
FCF Margin	16.45%	11.86%	6.37%	-1.94%	4.26%	0.15%
Free Cash Flow Per Share	0.26	0.22	0.18	-0.03	0.06	0.00
Levered Free Cash Flow	1.01	0.91	19.47	-1.68	13.91	8.89
Unlevered Free Cash Flow	13.65	12.17	9.52	8.8	3.19	0.74