Zedcor Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	1.59	1.63	2.65	6	-1.58	-1.81
Depreciation & Amortization	11.07	7.11	4.86	3.35	2.27	1.96
Stock-Based Compensation	3.39	1.57	0.56	0.13	0.14	0.08
Other Adjustments	1.2	1.57	0.79	-1.57	2.09	0.16
Changes in Other Operating Activities	-2.4	-0.86	1.02	-1.8	0.06	-0.52
Operating Cash Flow	14.85	11.02	9.89	6.19	4.54	2.72
Operating Cash Flow Growth	93.64%	11.47%	59.71%	36.25%	66.78%	-35.14%
Capital Expenditures	-50.7	-21.39	-13.47	-8.99	-5.76	-1.79
Sale of Property, Plant & Equipment	-	0.01	0.15	0.25	0.17	-
Other Investing Activities	3.16	0.85	-0.13	0.13	0.34	0.59
Investing Cash Flow	-47.53	-20.53	-13.45	-8.61	6.58	0.84
Long-Term Debt Issued	30.47	22.78	8.68	5.22	8.2	5.4
Long-Term Debt Repaid	-21.62	-21.56	-2.59	-2.69	-18.39	-7.35
Net Long-Term Debt Issued (Repaid)	8.86	1.22	6.09	2.54	-10.19	-1.95
Issuance of Common Stock	23.83	15.79	0.44	2	0.07	-
Net Common Stock Issued (Repurchased)	23.83	15.79	0.44	2	0.07	-
Repurchase of Preferred Stock	-	-	-	-0.04	-	-
Net Preferred Stock Issued (Repurchased)	-	-	-	-0.04	-	-
Other Financing Activities	-3.93	-3.21	-2.06	-1.61	-1.65	-1.02
Financing Cash Flow	28.76	13.8	4.47	2.88	-11.77	-2.97
Net Cash Flow	-3.92	4.29	0.9	0.46	-0.65	0.59
Free Cash Flow	-35.85	-10.37	-3.58	-2.8	-1.22	0.94
Free Cash Flow Growth	-	-	-	-	-	-65.26%
FCF Margin	-69.79%	-31.43%	-14.38%	-12.66%	-8.98%	13.41%
Free Cash Flow Per Share	-0.33	-0.11	-0.05	-0.04	-0.02	0.02
Levered Free Cash Flow	-31.58	-12.29	1.16	1.09	-17.52	-6.98
Unlevered Free Cash Flow	-38.34	-12.76	-5.47	-5.36	-1.84	1.23

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.