Stamper Oil & Gas 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	Sep '25 Sep 30, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	-18.74	-1.47	-0.58	-0.32	-0.32	-0.29
Stock-Based Compensation	-	-	0.1	-	-	0.17
Other Adjustments	16.52	0.86	0.1	0	0.01	-0.01
Change in Receivables	-0.17	-0.02	-0.01	-0.09	-0.02	0
Changes in Accounts Payable	0.35	0.21	0.07	0.06	-0.19	-0.14
Changes in Other Operating Activities	1.15	0	0.01	-0.01	-	-
Operating Cash Flow	-0.11	-0.44	-0.32	-0.35	-0.51	-0.27
Purchases of Intangible Assets	-	-	-0.31	-0.03	-0.1	-
Payments for Business Acquisitions	-1.14	-	-	-	-	-
Other Investing Activities	-0.01	-	-	-	-	-
Investing Cash Flow	-1.15	-	-0.31	-0.03	-0.1	-
Long-Term Debt Issued	0.02	-	-	-	-0.26	-0.08
Long-Term Debt Repaid	-0.2	-	-	-	-	-
Net Long-Term Debt Issued (Repaid)	-0.18	-	-	-	-0.26	-0.08
Issuance of Common Stock	11.64	1	0.53	-	0.71	1.04
Net Common Stock Issued (Repurchased)	11.64	1	0.53	-	0.71	1.04
Other Financing Activities	-0.04	-0.1	-0	-	-	-
Financing Cash Flow	10.6	0.9	0.53	-	0.45	0.96
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.06	-	-	-	-	-
Net Cash Flow	9.12	0.47	-0.1	-0.38	-0.17	0.68
Free Cash Flow	-0.11	-0.44	-0.32	-0.35	-0.51	-0.27
Free Cash Flow Per Share	-0.00	-0.02	-0.07	-0.18	-0.41	-0.38
Levered Free Cash Flow	-16.05	-1.24	-0.51	-0.26	-0.77	-0.52
Unlevered Free Cash Flow	0.16	-1.26	-0.41	-0.26	-0.5	-0.45