Intellistake Technologies Cash Flow Statement

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

Millions CAD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 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	-10.3	-3.39	-2.07	-6.11	-5.55	-0.13
Depreciation & Amortization	-0.05	-	-	0.29	0.17	-
Asset Writedown & Restructuring Costs	-	-	-	0.6	0.73	-
Stock-Based Compensation	2.85	0.17	-0.07	0.32	0.38	-
Other Operating Activities	2.35	2.08	1.24	0.83	2.51	-
Change in Accounts Receivable	-0.09	-0.02	0.04	0.05	-0.21	-0
Change in Inventory	-0.09	-	-	-0.21	-0.08	-
Change in Accounts Payable	0.89	0.69	0.4	0.38	-1.03	0.12
Change in Other Net Operating Assets	-0.05	0	0.01	0.01	-0.07	-
Operating Cash Flow	-5.45	-1.16	-1.47	-3.84	-3.13	-0.01
Capital Expenditures	-	-	-	-0.31	-0.8	-
Cash Acquisitions	-	-	-	-	0.05	-
Investing Cash Flow	-1.29	-	-	-0.31	-0.66	-0.08
Long-Term Debt Issued	-	2	0.2	-	-	-
Long-Term Debt Repaid	-	-	-	-0.22	-0.44	-
Net Debt Issued (Repaid)	1.48	2	0.2	-0.22	-0.44	-
Issuance of Common Stock	11.05	1.04	1.09	3.21	2.79	0.47
Other Financing Activities	-	-	0.02	0	2.04	0.38
Financing Cash Flow	12.53	3.04	1.3	2.99	4.38	0.85
Miscellaneous Cash Flow Adjustments	-0.03	-	-	-0	-	-
Net Cash Flow	5.76	1.89	-0.17	-1.16	0.59	0.75
Free Cash Flow	-5.45	-1.16	-1.47	-4.15	-3.93	-0.01
Free Cash Flow Margin	-	-	-	-348.86%	-815.67%	-
Free Cash Flow Per Share	-0.06	-0.01	-0.02	-0.06	-0.06	-
Cash Interest Paid	0	0	0.01	0.01	0.02	-
Levered Free Cash Flow	-2.66	-0.5	0.01	-2.89	-1.17	-
Unlevered Free Cash Flow	-2.57	-0.43	0.02	-2.86	-1.13	-
Change in Working Capital	0.66	0.68	0.44	0.22	-1.39	0.12

Source: S&P Capital IQ. Standard template. Financial Sources.