Frequency Exchange Corp. (TSXV:FREQ)
Canada
· Delayed Price · Currency is CAD 0.230
-0.020 (-8.00%)
At close: Mar 6, 2026
Frequency Exchange 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 | 2019 |
|---|---|---|---|---|---|---|---|
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 | 2019 |
| Net Income | -1.33 | -1.18 | -1.44 | -4.86 | -0.78 | -0.5 | Upgrade
|
| Depreciation & Amortization | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.01 | Upgrade
|
| Other Amortization | 0 | 0 | 0 | 0 | 0 | 0 | Upgrade
|
| Stock-Based Compensation | 0.49 | 0.35 | 0.11 | 0.64 | 0.04 | - | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 0 | - | 0.01 | 0 | Upgrade
|
| Other Operating Activities | 0.04 | 0.05 | 0.03 | 2.48 | 0.18 | 0 | Upgrade
|
| Change in Accounts Receivable | -0.01 | -0.02 | 0.03 | -0.05 | 0.07 | -0.04 | Upgrade
|
| Change in Inventory | 0.01 | 0.05 | 0.11 | -0.09 | -0.11 | -0 | Upgrade
|
| Change in Accounts Payable | 0.03 | 0.15 | 0.06 | 0.04 | -0.01 | -0.03 | Upgrade
|
| Change in Unearned Revenue | - | -0.02 | -0.1 | 0.03 | 0.1 | 0.01 | Upgrade
|
| Change in Other Net Operating Assets | 0.01 | -0.08 | 0.02 | 0.26 | 0.07 | 0.56 | Upgrade
|
| Operating Cash Flow | -0.72 | -0.68 | -1.13 | -1.5 | -0.43 | 0 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | - | -94.55% | Upgrade
|
| Capital Expenditures | -0 | -0 | - | - | -0 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0 | -0 | - | -0.15 | - | -0.03 | Upgrade
|
| Other Investing Activities | - | - | - | - | - | -0.02 | Upgrade
|
| Investing Cash Flow | -0.01 | -0.01 | - | -0.15 | -0 | -0.04 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 0.42 | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 0.06 | - | Upgrade
|
| Total Debt Issued | - | - | - | - | 0.48 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -0.13 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | - | -0 | -0.02 | -0.02 | -0.02 | Upgrade
|
| Total Debt Repaid | -0.05 | - | -0.14 | -0.02 | -0.02 | -0.02 | Upgrade
|
| Net Debt Issued (Repaid) | -0.05 | - | -0.14 | -0.02 | 0.46 | -0.02 | Upgrade
|
| Issuance of Common Stock | 2.44 | 0.91 | 0.47 | 2.54 | - | - | Upgrade
|
| Other Financing Activities | -0.12 | -0.03 | -0.04 | -0.09 | - | - | Upgrade
|
| Financing Cash Flow | 2.26 | 0.89 | 0.3 | 2.43 | 0.46 | -0.02 | Upgrade
|
| Net Cash Flow | 1.54 | 0.2 | -0.83 | 0.78 | 0.03 | -0.06 | Upgrade
|
| Free Cash Flow | -0.72 | -0.68 | -1.13 | -1.5 | -0.43 | 0 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | - | -94.27% | Upgrade
|
| Free Cash Flow Margin | -64.44% | -64.92% | -135.69% | -214.45% | -50.75% | 0.75% | Upgrade
|
| Free Cash Flow Per Share | -0.01 | -0.01 | -0.03 | -0.04 | -0.02 | - | Upgrade
|
| Cash Interest Paid | - | - | 0.03 | - | - | - | Upgrade
|
| Levered Free Cash Flow | -0.28 | -0.28 | -0.64 | -2.52 | -0.3 | 0.2 | Upgrade
|
| Unlevered Free Cash Flow | -0.25 | -0.25 | -0.61 | -2.46 | -0.19 | 0.23 | Upgrade
|
| Change in Working Capital | 0.04 | 0.08 | 0.13 | 0.2 | 0.11 | 0.49 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.