NamSys Inc. (TSXV:CTZ)

NamSys Cash Flow Statement

Financials in millions CAD. Fiscal year is November - October.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jan 31, 2025	Oct 31, 2024	Oct 31, 2023	Oct 31, 2022	Oct 31, 2021	Oct 31, 2020
Net Income	2.37	2.09	1.61	1.39	1.27	-1.09
Depreciation & Amortization	0.01	0.01	0.01	0.02	0.07	0.07
Stock-Based Compensation	0.09	0.11	0.19	-	-3.95	3.79
Other Operating Activities	-0.07	-0.01	-0.17	-0	0.03	-0.07
Change in Accounts Receivable	0.51	0.21	-0.14	-0.39	0.03	0.41
Change in Accounts Payable	0.12	0.01	-0.01	0.01	0.07	0.02
Change in Unearned Revenue	-0.14	0.15	0.07	-0.15	0.11	0.12
Change in Income Taxes	0.02	-0.03	0.13	0.12	0.81	-1.35
Change in Other Net Operating Assets	-0	-0.03	-0.02	-0.03	-0.04	-0.02
Operating Cash Flow	2.9	2.51	1.66	0.96	-1.61	1.88
Operating Cash Flow Growth	110.75%	51.11%	72.53%	-	-	33.73%
Capital Expenditures	-0.01	-0.01	-0	-0.01	-0.01	-0.01
Investment in Securities	-1.11	-1.11	-5.14	1.22	2.71	-2.09
Investing Cash Flow	-1.12	-1.12	-5.15	1.21	2.69	-2.1
Long-Term Debt Repaid	-	-	-	-0.01	-0.07	-0.07
Total Debt Repaid	-	-	-	-0.01	-0.07	-0.07
Net Debt Issued (Repaid)	-	-	-	-0.01	-0.07	-0.07
Repurchase of Common Stock	-0.22	-0.34	-0.1	-	-	-
Financing Cash Flow	-1.57	-1.69	-0.1	-0.01	-0.07	-0.07
Net Cash Flow	0.21	-0.3	-3.59	2.16	1.02	-0.29
Free Cash Flow	2.89	2.5	1.65	0.95	-1.62	1.87
Free Cash Flow Growth	111.05%	51.07%	73.69%	-	-	34.30%
Free Cash Flow Margin	40.18%	36.55%	27.16%	17.66%	-32.63%	39.34%
Free Cash Flow Per Share	0.10	0.09	0.06	0.04	-0.06	0.07
Cash Income Tax Paid	0.82	0.75	0.55	0.31	0	0.96
Levered Free Cash Flow	2.33	2.02	1.53	0.62	-5.7	6.01
Unlevered Free Cash Flow	2.33	2.02	1.53	0.62	-5.7	6.01
Change in Net Working Capital	-0.5	-0.3	-0.01	0.49	2.96	-3.15

Updated Feb 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.