MindWalk Holdings Cash Flow Statement

Financials in millions CAD. Fiscal year is May - April.

Millions CAD. Fiscal year is May - Apr.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan '26 Jan 31, 2026	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023	Apr '22 Apr 30, 2022	Apr '21 Apr 30, 2021
Net Income	-12.25	-30.23	-26.12	-26.56	-16.71	-7.34
Depreciation & Amortization	2.28	5.12	5.74	6.69	3.77	3.71
Stock-Based Compensation	0.52	0.45	1.54	1.94	3.08	2.75
Other Adjustments	0.84	17.87	13.29	1.38	-0.65	1.3
Change in Receivables	-2.08	-0.55	-0.24	-0.54	0.25	-0.05
Changes in Inventories	-0.17	0.14	-0.1	-0.19	-0.5	-0.32
Changes in Accounts Payable	-0.02	0.83	0.98	-1.67	1.46	0.88
Changes in Income Taxes Payable	0.93	0.01	0.73	-0.9	0.15	0.06
Changes in Unearned Revenue	-0.81	-0.3	0.37	-0.08	-0.01	-0.25
Changes in Other Operating Activities	-0.97	0.26	0.62	0.09	-0.77	-1.34
Operating Cash Flow	-11.2	-6.41	-3.18	-19.83	-9.92	-0.6
Capital Expenditures	-0.39	-0.8	-1.4	-1.5	-1.07	-1.38
Purchases of Intangible Assets	-	-	-	-	-0.19	-
Proceeds from Sale of Investments	-	-	0.12	0.08	-	-
Payments for Business Acquisitions	-0.31	-	-0.15	-0.59	-3.69	-1.03
Other Investing Activities	-	-	-0.14	0.04	-0.26	-0.05
Investing Cash Flow	13.2	-0.8	-1.56	-1.97	-5.21	-2.46
Long-Term Debt Issued	-	4.24	-	-	-	2.2
Long-Term Debt Repaid	-	-	-	-	-	-2.03
Net Long-Term Debt Issued (Repaid)	-	4.24	-	-	-	0.17
Issuance of Common Stock	0.94	12.23	2.36	0.72	3.85	44.15
Net Common Stock Issued (Repurchased)	0.94	12.23	2.36	0.72	3.85	44.15
Other Financing Activities	-0.96	-1.58	-1.34	-1.34	-0.96	-0.95
Financing Cash Flow	-0.02	14.89	1.02	-0.62	2.88	43.38
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.79	-0.44	-1.1	0.74	0.46	-1.18
Net Cash Flow	1.98	7.68	-3.73	-22.42	-12.25	40.32
Free Cash Flow	-11.58	-7.21	-4.58	-21.33	-10.99	-1.98
FCF Margin	-62.86%	-29.40%	-18.68%	-103.21%	-56.74%	-11.03%
Free Cash Flow Per Share	-0.26	-0.22	-0.18	-0.86	-0.56	-0.12
Levered Free Cash Flow	-11.37	-20.74	-19.17	-24.11	-13.68	-5.8
Unlevered Free Cash Flow	-11.37	-24.36	-19.55	-24.73	-14.63	-7.94

SEC Filings: 10-K · 10-Q