Rocky Mountain Liquor Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	0.25	0.2	-2.12	0.46	0.28	1.14
Depreciation & Amortization	1.11	1.13	1.2	1.2	1.4	1.35
Stock-Based Compensation	-	-	-	-	0.06	-
Other Adjustments	0.11	0.2	1.74	-0.07	0.05	0.52
Changes in Other Operating Activities	-0.4	-0.1	0.41	0.61	0.1	-0.18
Operating Cash Flow	1.16	1.43	1.23	2.2	1.88	2.83
Operating Cash Flow Growth	-37.39%	16.07%	-43.81%	16.62%	-33.46%	-30.76%
Capital Expenditures	-0.24	-0.2	-0.41	-0.15	-0.09	-0.15
Sale of Property, Plant & Equipment	-0.14	0.17	0	-	0.02	-
Purchases of Intangible Assets	-	-0	-0.04	-0.05	-	-
Proceeds from Sale of Intangible Assets	-	-	-	-	0.03	-
Investing Cash Flow	-0.23	-0.03	-0.45	-0.21	-0.04	-0.15
Short-Term Debt Repaid	-13.39	-13.62	-13.57	-14.87	-16.05	-
Net Short-Term Debt Issued (Repaid)	-13.39	-13.62	-13.57	-14.87	-16.05	-
Long-Term Debt Issued	13.15	13	14.5	14.3	15.81	-
Long-Term Debt Repaid	-	-	-0.96	-0.51	-0.73	-1.14
Net Long-Term Debt Issued (Repaid)	13.15	13	13.54	13.79	15.08	-1.14
Other Financing Activities	-0.77	-0.79	-0.81	-0.79	-0.85	-1.57
Financing Cash Flow	-1	-1.41	-0.84	-1.87	-1.82	-2.71
Net Cash Flow	-0.06	-0	-0.05	0.12	0.03	-0.03
Free Cash Flow	0.92	1.24	0.82	2.04	1.8	2.68
Free Cash Flow Growth	-25.55%	49.92%	-59.65%	13.72%	-33.07%	-33.39%
FCF Margin	2.41%	3.20%	2.08%	4.93%	4.16%	5.99%
Free Cash Flow Per Share	0.02	0.03	0.02	0.04	0.04	0.06
Levered Free Cash Flow	0.48	0.41	-0.95	1.03	0.72	1.03
Unlevered Free Cash Flow	2.06	2.69	2.64	4.6	3.62	3.62