Source Rock Royalties Ltd. (TSXV:SRR)

Canada · Delayed Price · Currency is CAD

1.060

-0.020 (-1.85%)

Sep 3, 2026, 3:56 PM EST

Source Rock Royalties Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 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	1.99	1.32	1.5	1.57	2.56	0.18
Depreciation & Amortization	2.73	2.96	3.94	3.18	2.18	3.62
Stock-Based Compensation	0.36	0.65	0.84	0.78	0.4	0.31
Provision & Write-off of Bad Debts	-	-	-	-	-	-0.01
Other Operating Activities	-0.04	-0.09	-0.28	0.13	-0.01	-0.39
Change in Accounts Receivable	-0.32	0.08	0.22	-0.18	-0.27	-0.45
Change in Accounts Payable	-0.01	0.01	-0.07	0.09	-0.1	0.05
Change in Income Taxes	-0.1	-0.35	0.51	-0.66	0.6	0.08
Change in Other Net Operating Assets	-0	0.02	-0.01	0.01	-0.04	0.02
Operating Cash Flow	4.51	4.62	6.65	4.91	5.32	3.41
Operating Cash Flow Growth	-18.02%	-30.57%	35.33%	-7.58%	56.09%	197.30%

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 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
Capital Expenditures	-1.53	-0.83	-0.03	-13.28	-3.62	-1.19
Investing Cash Flow	-1.31	-0.83	-0.03	-13.28	-3.62	-1.19

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 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
Issuance of Common Stock	-	-	0	0.13	13.49	-
Repurchase of Common Stock	-0.26	-0.26	-	-	-0.44	-
Common Dividends Paid	-3.56	-3.56	-3.45	-3.37	-2.02	-1.47
Other Financing Activities	-0.46	-0.46	-	-0.09	-1.07	-0.16
Financing Cash Flow	-4.27	-4.27	-3.45	-3.33	9.96	-1.63

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 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 Cash Flow	-1.07	-0.49	3.17	-11.69	11.66	0.58

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 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
Free Cash Flow	2.98	3.79	6.62	-8.36	1.7	2.21
Free Cash Flow Growth	-45.54%	-42.84%	-	-	-23.18%	211.27%
Free Cash Flow Margin	47.58%	62.76%	86.11%	-125.85%	26.18%	51.90%
Free Cash Flow Per Share	0.06	0.08	0.14	-0.18	0.04	0.07
Levered Free Cash Flow	2.61	3.58	6.7	-9.32	1.52	2.53
Unlevered Free Cash Flow	2.61	3.58	6.7	-9.32	1.52	2.53

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 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
Change in Working Capital	-0.43	-0.23	0.65	-0.74	0.19	-0.3