Sherpa II Holdings Corp. (TSXV:SHRP)

Sherpa II Holdings Cash Flow Statement

Financials in millions CAD. Fiscal year is July - June.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	-0.14	-0.14	-0.14	-0.04	-0.15	-0.21
Stock-Based Compensation	0	0.03	0.02	-	0.04	0.03
Other Operating Activities	0	-	-	-0.07	-0.01	-0.03
Change in Accounts Receivable	-0.01	0	-0	0.02	-0.01	-0.01
Change in Accounts Payable	-0.02	0	-0.02	0.02	0	-0
Operating Cash Flow	-0.16	-0.11	-0.14	-0.07	-0.13	-0.22
Capital Expenditures	-0	-0	-0.02	-0.43	-0.05	-0.18
Cash Acquisitions	-	-	-	-	-	-0.05
Other Investing Activities	0.02	0.02	0.02	0.05	-	-
Investing Cash Flow	0.01	0.01	-0	-0.38	-0.05	-0.23
Long-Term Debt Issued	-	0.05	-	-	-	-
Net Debt Issued (Repaid)	-	0.05	-	-	-	-
Issuance of Common Stock	0.67	0.05	0.19	-	0.46	0.3
Other Financing Activities	-0	-	-	-	-	-
Financing Cash Flow	0.66	0.1	0.19	-	0.46	0.3
Miscellaneous Cash Flow Adjustments	-	-	-	-	-	-0
Net Cash Flow	0.52	0	0.05	-0.45	0.28	-0.15
Free Cash Flow	-0.16	-0.11	-0.16	-0.5	-0.18	-0.4
Free Cash Flow Per Share	-0.01	-0.01	-0.01	-0.03	-0.01	-0.05
Levered Free Cash Flow	-0.05	-0.05	-0.1	-0.52	-0.05	-0.28
Unlevered Free Cash Flow	-0.05	-0.05	-0.1	-0.52	-0.05	-0.28
Change in Working Capital	-0.02	0	-0.02	0.04	-0.01	-0.01

Source: S&P Global Market Intelligence. Standard template. Financial Sources.