Biggest changeBalances of Telesat Partnership are inclusive of balances associated with Telesat Partnership LP, Telesat CanHold Corporation, Telesat Can ULC, Loral Space & Communications Inc. and Loral Skynet Corporation. 97 Table of Contents Condensed Consolidating Statements of Income (Loss) For the year ended December 31, 2024 Telesat Corporation Telesat Partnership Telesat LLC Telesat Canada Guarantor subsidiaries Non- guarantor subsidiaries Adjustments Consolidated Revenue $ — $ — $ — $ 438,711 $ 304,889 $ 19,598 $ (192,154) $ 571,044 Operating expenses (1,106 ) (1,125 ) — (273,462 ) (49,364 ) (74,864 ) 192,154 (207,767 ) Depreciation — — — (13,225 ) (104,000 ) (1,821 ) (8,228 ) (127,274 ) Amortization — — — (242 ) (2,548 ) (330 ) (8,217 ) (11,337 ) Other operating gains (losses), net — — — (4,847 ) (238,609 ) — (21,475 ) (264,931 ) Operating income (loss) (1,106 ) (1,125 ) — 146,935 (89,632 ) (57,417 ) (37,920 ) (40,265 ) Income (loss) from equity investments 2,610 9,822 — (147,122 ) 1,609 — 133,081 — Interest expense (119 ) (433 ) — (233,108 ) (12,818 ) 370 2,351 (243,757 ) Gain on repurchase of debt — — — 202,493 — — — 202,493 Interest and other income (expense) (3,224 ) 184 — 269,878 6,198 14,841 (264,563 ) 23,314 Gain (loss) on changes in fair value of financial instruments — — — — — (12,761 ) — (12,761 ) Gain (loss) on foreign exchange 53 99 — (255,380 ) (524 ) 11,135 90 (244,527 ) Income (loss) before income taxes (1,786 ) 8,547 — (16,304 ) (95,167 ) (43,832 ) (166,961 ) (315,503 ) Tax (expense) recovery — (5,937 ) — 26,126 (3,181 ) (3,333 ) (638 ) 13,037 Net income (loss) $ (1,786 ) $ 2,610 $ — $ 9,822 $ (98,348 ) $ (47,165 ) $ (167,599 ) $ (302,466 ) Condensed Consolidating Statements of Comprehensive Income (Loss) For the year ended December 31, 2024 Telesat Corporation Telesat Partnership Telesat LLC Telesat Canada Guarantor subsidiaries Non- guarantor subsidiaries Adjustments Consolidated Net income (loss) $ (1,786 ) $ 2,610 $ — $ 9,822 $ (98,348 ) $ (47,165 ) $ (167,599) $ (302,466) Other comprehensive income (loss) Items that may be reclassified into profit or loss Foreign currency translation adjustments (665 ) 357 — 20,636 11,660 178,114 161,918 372,020 Other comprehensive income (loss) from equity investments 210,767 210,410 — 189,774 49,668 — (660,619 ) — Items that will not be reclassified into profit or loss Actuarial gain (loss) on defined benefit plans — 4,277 — 18,411 (60 ) — — 22,628 Income tax on items that will not be reclassified to profit or loss — — — (4,857 ) 13 — — (4,844 ) Total other comprehensive income (loss) from equity investments 17,784 13,507 — (47 ) — — (31,244 ) — Total other comprehensive income (loss) 227,886 228,551 — 223,917 61,281 178,114 (529,945 ) 389,804 Total comprehensive income (loss) $ 226,100 $ 231,161 $ — $ 233,739 $ (37,067 ) $ 130,949 $ (697,544 ) $ 87,338 98 Table of Contents Condensed Consolidating Statements of Income (Loss) For the year ended December 31, 2023 Telesat Corporation Telesat Partnership Telesat LLC Telesat Canada Guarantor subsidiaries Non- guarantor subsidiaries Adjustments Consolidated Revenue $ — $ — $ — $ 598,083 $ 372,844 $ 14,850 $ (281,616 ) $ 704,161 Operating expenses (509 ) (1,212 ) — (360,514 ) (72,632 ) (51,301 ) 281,616 (204,552 ) Depreciation — — — (36,190 ) (146,087 ) (1,396 ) 1,004 (182,669 ) Amortization — — — (781 ) (2,669 ) (324 ) (9,319 ) (13,093 ) Other operating gains (losses), net — — — (11,466 ) (534,146 ) (2,039 ) 812,650 264,999 Operating income (loss) (509 ) (1,212 ) — 189,132 (382,690 ) (40,210 ) 804,335 568,846 Income (loss) from equity investments 30,736 28,873 — (391,196 ) 634 — 330,953 — Interest expense (69 ) (5 ) — (259,223 ) (13,767 ) 4 2,710 (270,350 ) Gain on repurchase of debt — — — 230,080 — — — 230,080 Interest and other income (expense) 2 724 — 106,710 2,831 44,663 (88,398 ) 66,532 Gain (loss) on foreign exchange (620 ) (6 ) — 75,667 632 1,939 146 77,758 Income (loss) before income taxes 29,540 28,374 — (48,830 ) (392,360 ) 6,396 1,049,746 672,866 Tax (expense) recovery — 2,362 — 77,703 (576 ) (4,022 ) (165,063 ) (89,596 ) Net income (loss) $ 29,540 $ 30,736 $ — $ 28,873 $ (392,936 ) $ 2,374 $ 884,683 $ 583,270 Condensed Consolidating Statements of Comprehensive Income (Loss) For the year ended December 31, 2023 Telesat Corporation Telesat Partnership Telesat LLC Telesat Canada Guarantor subsidiaries Non- guarantor subsidiaries Adjustments Consolidated Net income (loss) $ 29,540 $ 30,736 $ — $ 28,873 $ (392,936 ) $ 2,374 $ 884,683 $ 583,270 Other comprehensive income (loss) Items that may be reclassified into profit or loss Foreign currency translation adjustments 791 113 — (4,559 ) (10,306 ) (18,236 ) (18,788 ) (50,985 ) Other comprehensive income (loss) from equity investments (32,988 ) (33,101 ) — (28,542 ) (13,926 ) — 108,557 — Items that will not be reclassified into profit or loss Actuarial gain (loss) on defined benefit plans — 1,246 — (6,119 ) (177 ) — — (5,050 ) Income tax on items that will not be reclassified to profit or loss — — — 1,628 37 — — 1,665 Total other comprehensive income (loss) from equity investments (3,385 ) (4,631 ) — (140 ) — — 8,156 — Total other comprehensive income (loss) (35,582 ) (36,373 ) — (37,732 ) (24,372 ) (18,236 ) 97,925 (54,370 ) Total comprehensive income (loss) $ (6,042 ) $ (5,637 ) $ — $ (8,859 ) $ (417,308 ) $ (15,862 ) $ 982,608 $ 528,900 99 Table of Contents Condensed Consolidating Statements of Income (Loss) For the year ended December 31, 2022 Telesat Corporation Telesat Partnership Telesat LLC Telesat Canada Guarantor subsidiaries Non- guarantor subsidiaries Adjustments Consolidated Revenue $ — $ — $ — $ 649,933 $ 404,856 $ 38,313 $ (333,933 ) $ 759,169 Operating expenses (2,968 ) (925 ) — (423,873 ) (96,655 ) (68,501 ) 333,933 (258,989 ) Depreciation — — — (34,104 ) (142,661 ) (1,210 ) (10,780 ) (188,755 ) Amortization — — — (3,172 ) (2,559 ) (313 ) (8,935 ) (14,979 ) Other operating gains (losses), net — — — (43 ) 37 — 13 7 Operating income (loss) (2,968 ) (925 ) — 188,741 163,018 (31,711 ) (19,702 ) 296,453 Income (loss) from equity investments 14,409 19,117 — 130,849 3,411 — (167,786 ) — Interest expense — (1,149 ) — (206,447 ) (14,121 ) (23 ) (16 ) (221,756 ) Gain on repurchase of debt — — — 106,916 — — — 106,916 Interest and other income (expense) 13 (29 ) — 80,271 728 15,880 (73,387 ) 23,476 Gain (loss) on change in fair value of financial instruments — — — 4,314 — — — 4,314 Gain (loss) on foreign exchange 54 64 — (237,208 ) 247 (2,748 ) — (239,591 ) Income (loss) before income taxes 11,508 17,078 — 67,436 153,283 (18,602 ) (260,891 ) (30,188 ) Tax (expense) recovery — (2,669 ) — (48,319 ) 1,919 (2,340 ) — (51,409 ) Net income (loss) $ 11,508 $ 14,409 $ — $ 19,117 $ 155,202 $ (20,942 ) $ (260,891 ) $ (81,597 ) Condensed Consolidating Statements of Comprehensive Income (Loss) For the year ended December 31, 2022 Telesat Corporation Telesat Partnership Telesat LLC Telesat Canada Guarantor subsidiaries Non- guarantor subsidiaries Adjustments Consolidated Net income (loss) $ 11,508 $ 14,409 $ — $ 19,117 $ 155,202 $ (20,942 ) $ (260,891 ) $ (81,597 ) Other comprehensive income (loss) Items that may be reclassified into profit or loss Foreign currency translation adjustments (692 ) (1,011 ) — 12,191 25,603 138,086 (25,721 ) 148,456 Other comprehensive income (loss) from equity investments 174,869 175,880 — 163,689 41,501 — (555,939 ) — Items that will not be reclassified into profit or loss Actuarial gain (loss) on defined benefit plans — 7,514 — 24,906 862 — — 33,282 Income tax on items that will not be reclassified to profit or loss — — — (6,587 ) (181 ) — — (6,768 ) Total other comprehensive income (loss) from equity investments 26,514 19,000 — 681 — — (46,195 ) — Total other comprehensive income (loss) 200,691 201,383 — 194,880 67,785 138,086 (627,855 ) 174,970 Total comprehensive income (loss) $ 212,199 $ 215,792 $ — $ 213,997 $ 222,987 $ 117,144 $ (888,746 ) $ 93,373 100 Table of Contents Condensed Consolidating Balance Sheets As at December 31, 2024 Telesat Corporation Telesat Partnership Telesat LLC Telesat Canada Guarantor subsidiaries Non- guarantor subsidiaries Adjustments Consolidated Assets Cash and cash equivalents $ 895 $ 4,998 $ — $ 150,425 $ 59,066 $ 336,680 $ — $ 552,064 Trade and other receivables 1,128 — — 34,557 16,769 106,476 — 158,930 Other current financial assets — 4 — 228 333 6 (6) 565 Intercompany receivables 2,017 — — 237,804 12,885 284 (252,990 ) — Current income tax recoverable — 1,817 — 26,602 823 526 (515 ) 29,253 Prepaid expenses and other current assets — — — 4,735 6,716 273,836 (4,827 ) 280,460 Total current assets 4,040 6,819 — 454,351 96,592 717,808 (258,338) 1,021,272 Satellites, property and other equipment — — — 81,255 467,204 1,721,521 7,163 2,277,143 Deferred tax assets — — — — 12,837 — (9,778) 3,059 Other long-term financial assets — 8,464 — 48,301 4,537 81 (51,616) 9,767 Long-term income tax recoverable — — — 6,993 — — — 6,993 Other long-term assets — — — 99,987 — 416,520 — 516,507 Intangible assets — — — 362 363,320 188,774 (54,990) 497,466 Investment in affiliates 388,133 471,533 — 2,719,014 53,309 — (3,631,989) — Goodwill — — — 549,162 — — 2,063,810 2,612,972 Total assets $ 392,173 $ 486,816 $ — $ 3,959,425 $ 997,799 $ 3,044,704 $ (1,935,738 ) $ 6,945,179 Liabilities Trade and other payables $ 39 $ 5 $ — $ 21,409 $ 7,132 $ 129,691 $ — $ 158,276 Other current financial liabilities 4 — — 23,461 3,024 — (6 ) 26,483 Intercompany payables 312 367 — 10,259 236,319 5,733 (252,990 ) — Income taxes payable — 5,851 — — — 577 (515 ) 5,913 Other current liabilities — — — 38,734 31,234 766 (4,828 ) 65,906 Total current liabilities 355 6,223 — 93,863 277,709 136,767 (258,339 ) 256,578 Long-term indebtedness — — — 3,096,615 — — — 3,096,615 Deferred tax liabilities — — — 156,000 — 27,742 (8,198 ) 175,544 Other long-term financial liabilities 8,464 209 — 19 56,345 617,135 (51,616 ) 630,556 Other long-term liabilities — 3,217 — 123,382 160,800 1,782 — 289,181 Total liabilities 8,819 9,649 — 3,469,879 494,854 783,426 (318,153 ) 4,448,474 Total shareholders’ equity 383,354 477,167 — 489,546 502,945 2,261,278 (1,617,585 ) 2,496,705 Total liabilities and shareholders’ equity $ 392,173 $ 486,816 $ — $ 3,959,425 $ 997,799 $ 3,044,704 $ (1,935,738 ) $ 6,945,179 101 Table of Contents Condensed Consolidating Balance Sheets As at December 31, 2023 Telesat Corporation Telesat Partnership Telesat LLC Telesat Canada Guarantor subsidiaries Non- guarantor subsidiaries Adjustments Consolidated Assets Cash and cash equivalents $ 708 $ 7,800 $ — $ 280,859 $ 140,561 $ 1,239,161 $ — $ 1,669,089 Trade and other receivables — — — 32,517 20,702 25,070 — 78,289 Other current financial assets — 64 — — 306 402 (141 ) 631 Intercompany receivables 381 1 — 233,258 74,307 714 (308,661 ) — Current income tax recoverable — 1,687 — 12,495 2,081 314 (67 ) 16,510 Prepaid expenses and other current assets 3,281 — — 7,606 10,977 38,958 (8,653 ) 52,169 Total current assets 4,370 9,552 — 566,735 248,934 1,304,619 (317,522 ) 1,816,688 Satellites, property and other equipment — — — 91,410 587,731 539,418 41,739 1,260,298 Deferred tax assets — — — — 11,895 — (8,941 ) 2,954 Other long-term financial assets — 8,322 — 2,080 4,553 — (8,322 ) 6,633 Long-term income tax recoverable — — — 7,497 — — — 7,497 Other long-term assets — — — 79,648 291 — — 79,939 Intangible assets — — — 604 557,269 174,119 (39,236 ) 692,756 Investment in affiliates 424,652 505,476 — 2,928,832 126,687 — (3,985,647 ) — Goodwill — — — 549,162 — — 1,897,441 2,446,603 Total assets $ 429,022 $ 523,350 $ — $ 4,225,968 $ 1,537,360 $ 2,018,156 $ (2,420,488 ) $ 6,313,368 Liabilities Trade and other payables $ 106 $ 43 $ — $ 22,735 $ 7,950 $ 12,792 $ — $ 43,626 Other current financial liabilities 64 — — 26,526 2,573 — (102 ) 29,061 Intercompany payables 186 282 — 74,494 223,566 10,133 (308,661 ) — Income taxes payable — — — — 142 1,795 (16 ) 1,921 Other current liabilities — — — 47,989 23,474 300 (8,644 ) 63,119 Total current liabilities 356 325 — 171,744 257,705 25,020 (317,423 ) 137,727 Long-term indebtedness — — — 3,197,019 — — — 3,197,019 Deferred tax liabilities — — — 216,527 — 25,541 (6,821 ) 235,247 Other long-term financial liabilities 8,322 192 — 79 14,646 — (8,301 ) 14,938 Other long-term liabilities — 9,147 — 135,125 185,182 — — 329,454 Total liabilities 8,678 9,664 — 3,720,494 457,533 50,561 (332,545 ) 3,914,385 Total shareholders’ equity 420,344 513,686 — 505,474 1,079,827 1,967,595 (2,087,943 ) 2,398,983 Total liabilities and shareholders’ equity $ 429,022 $ 523,350 $ — $ 4,225,968 $ 1,537,360 $ 2,018,156 $ (2,420,488 ) $ 6,313,368 102 Table of Contents Condensed Consolidating Statements of Cash Flows For the year ended December 31, 2024 Telesat Corporation Telesat Partnership Telesat LLC Telesat Canada Guarantor subsidiaries Non- guarantor subsidiaries Adjustments Consolidated Cash flows from (used in) operating activities Net income (loss) $ (1,786 ) $ 2,610 $ — $ 9,822 $ (98,348 ) $ (47,165 ) $ (167,599 ) $ (302,466 ) Adjustment to reconcile net income (loss) to cash flows from operating activities Depreciation — — — 13,225 104,000 1,821 8,228 127,274 Amortization — — — 242 2,548 330 8,217 11,337 Tax expense (recovery) — 5,937 — (26,126 ) 3,181 3,333 638 (13,037 ) Interest expense 119 433 — 233,108 12,818 (370 ) (2,351 ) 243,757 Interest income (56 ) (184 ) — (7,005 ) (6,414 ) (54,688 ) 2,351 (65,996 ) (Gain) loss on foreign exchange (53 ) (99 ) — 255,380 524 (11,135 ) (90) 244,527 (Gain) loss on changes in fair value of financial instruments — — — — — 12,761 — 12,761 Share-based compensation — — — 14,859 2,578 120 — 17,557 (Income) loss from equity investments (2,610 ) (9,822 ) — 147,122 (1,609 ) — (133,081 ) — (Gain) loss on disposal of assets — — — 216 318 — — 534 Gain on disposal of a subsidiary — — 4,631 — — (7,251) (2,620) Gain on repurchase of debt — — — (202,493) — — — (202,493) Impairment — — — — 238,291 — 28,726 267,017 Deferred revenue amortization — — — (21,294) (36,750) — — (58,044 ) Pension expense — 712 — 4,936 — — — 5,648 Non-cash other income (expense) 3,281 — — 425 — 30,196 — 33,902 Other — — — 951 6,529 31 — 7,511 Income taxes paid, net of income taxes received — (227 ) — (52,005 ) (2,585 ) (5,693 ) — (60,510 ) Interest paid, net of interest received (63 ) 177 — (223,857 ) 5,040 57,108 — (161,595 ) Government grant received — — — — 2,520 — 2,520 Operating assets and liabilities 1,625 (2,777 ) — (116,920 ) 100,272 (27,056 ) (264 ) (45,120 ) Net cash from (used in) operating activities 457 (3,240) — 35,217 330,393 (37,887) (262,476) 62,464 Cash flows (used in) generated from investing activities Cash payments related to satellite programs — — — — — (1,045,671 ) — (1,045,671 ) Cash payments related to property and other equipment — — — (3,446 ) (388 ) (61,765 ) 795 (64,804 ) Purchase of intangible assets — — — — (52 ) (4,995 ) 4,995 (52 ) Net proceeds from disposal of subsidiaries — — 3,613 — — — 3,613 Proceeds from disposal of assets — — 5,790 — — (5,790 ) — Government grant received — — — — 15,359 — 15,359 Return of capital to shareholder — — — 151,274 — — (151,274 ) — Investment in affiliates — — — (163,224 ) — — 163,224 — Net cash (used in) generated from investing activities — — — (5,993) (440) (1,097,072) 11,950 (1,091,555) Cash flows (used in) generated from financing activities Repurchase of indebtedness — — — (155,903 ) — — — (155,903 ) Payment of principal on lease liabilities — — — (1,492 ) (563 ) (367) — (2,422 ) Satellite performance incentive payments — — — (2,321 ) (2,251 ) — — (4,572 ) Return of capital to shareholder — — — — (151,274 ) — 151,274 — Proceeds from exercise of stock options — — — 426 — — — 426 Tax withholdings on settlement of restricted share units (346 ) — — (6,918) (378) (90) — (7,732) Proceeds from issuance of share capital — — — — — 163,224 (163,224) — Dividends paid — — — — (262,476 ) — 262,476 — Net cash (used in) generated from financing activities (346 ) — — (166,208 ) (416,942 ) 162,767 250,526 (170,203 ) Effect of changes in exchange rates on cash and cash equivalents 76 438 — 6,550 5,494 69,711 — 82,269 Changes in cash and cash equivalents 187 (2,802) — (130,434) (81,495) (902,481) — (1,117,025) Cash and cash equivalents, beginning of year 708 7,800 — 280,859 140,561 1,239,161 — 1,669,089 Cash and cash equivalents, end of year $ 895 $ 4,998 $ — $ 150,425 $ 59,066 $ 336,680 $ — $ 552,064 103 Table of Contents Condensed Consolidating Statements of Cash Flows For the year ended December 31, 2023 Telesat Corporation Telesat Partnership Telesat LLC Telesat Canada Guarantor subsidiaries Non- guarantor subsidiaries Adjustments Consolidated Cash flows from (used in) operating activities Net income (loss) $ 29,540 $ 30,736 $ — $ 28,873 $ (392,936 ) $ 2,374 $ 884,683 $ 583,270 Adjustment to reconcile net income (loss) to cash flows from operating activities Depreciation — — — 36,190 146,087 1,396 (1,004 ) 182,669 Amortization — — — 781 2,669 324 9,319 13,093 Tax expense (recovery) — (2,362 ) — (77,703 ) 576 4,022 165,063 89,596 Interest expense 69 5 — 259,223 13,767 (4 ) (2,710 ) 270,350 Interest income (2 ) (110 ) — (17,043 ) (4,726 ) (44,667 ) 2,710 (63,838 ) (Gain) loss on foreign exchange 620 6 — (75,667 ) (632 ) (1,939 ) (146 ) (77,758 ) Share-based compensation (692 ) — — 32,473 3,774 (2,540 ) — 33,015 (Income) loss from equity investments (30,736 ) (28,873 ) — 391,196 (634 ) — (330,953 ) — (Gain) loss on disposal of assets — — — 11,466 (36 ) 2,039 (13,528 ) (59 ) Gain on repurchase of debt — — — (230,080 ) — — — (230,080 ) Impairment — — — — 534,182 — (454,442 ) 79,740 Deferred revenue amortization — — — (28,284 ) (30,080 ) (973 ) — (59,337 ) Pension expense — 684 — 4,990 — — — 5,674 Other — — — 1,299 1,659 — — 2,958 C-band clearing income — — — — — — (344,892 ) (344,892 ) Income taxes paid, net of income taxes received — (186 ) — (58,227 ) (5,748 ) (2,680 ) — (66,841 ) Interest paid, net of interest received (62 ) 110 — (255,642 ) 3,110 43,223 — (209,261 ) Government grant received — — — — — 972 — 972 Operating assets and liabilities 1,958 (8,710 ) — (8,344 ) (1,800 ) (17,328 ) (4,988 ) (39,212 ) Net cash from (used in) operating activities 695 (8,700 ) — 15,501 269,232 (15,781 ) (90,888 ) 170,059 Cash flows (used in) generated from investing activities Cash payments related to satellite programs — — — (8,934 ) — (74,385 ) — (83,319 ) Cash payments related to property and other equipment — — — (12,297 ) (635 ) (29,988 ) — (42,920 ) Purchase of intangible assets — — — (13,211 ) (56 ) — — (13,267 ) Return of capital to shareholder — 11,807 — 172,074 — — (183,881 ) — Investment in affiliates — — — — (750 ) — 750 — Government grant received — — — — — 117 — 117 C-band clearing proceeds — — — — — 351,438 — 351,438 Net cash (used in) generated from investing activities — 11,807 — 137,632 (1,441 ) 247,182 (183,131 ) 212,049 Cash flows (used in) generated from financing activities Repurchase of indebtedness — — — (344,014 ) — — — (344,014 ) Payment of principal on lease liabilities — — — (1,277 ) (492 ) (402 ) — (2,171 ) Satellite performance incentive payments — — — (4,437 ) (1,948 ) — — (6,385 ) Return of capital to shareholder — — — (11,807 ) (172,074 ) — 183,881 — Proceeds from exercise of stock options — — — 27 — — — 27 Tax withholdings on settlement of restricted share units — — — (2,883 ) (247 ) (68 ) — (3,198 ) Proceeds from issuance of share capital — — — — — 750 (750 ) — Dividends paid — — — (10 ) (85,545 ) (5,333 ) 90,888 — Net cash (used in) generated from financing activities — — — (364,401 ) (260,306 ) (5,053 ) 274,019 (355,741 ) Effect of changes in exchange rates on cash and cash equivalents (5 ) (49 ) — (3,979 ) (3,637 ) (27,400 ) — (35,070 ) Changes in cash and cash equivalents 690 3,058 — (215,247 ) 3,848 198,948 — (8,703 ) Cash and cash equivalents, beginning of year 18 4,742 — 496,106 136,713 1,040,213 — 1,677,792 Cash and cash equivalents, end of year $ 708 $ 7,800 $ — $ 280,859 $ 140,561 $ 1,239,161 $ — $ 1,669,089 104 Table of Contents Condensed Consolidating Statements of Cash Flows For the year ended December 31, 2022 Telesat Corporation Telesat Partnership Telesat LLC Telesat Canada Guarantor subsidiaries Non- guarantor subsidiaries Adjustments Consolidated Cash flows from (used in) operating activities Net income (loss) $ 11,508 $ 14,409 $ — $ 19,117 $ 155,202 $ (20,942 ) $ (260,891 ) $ (81,597 ) Adjustment to reconcile net income (loss) to cash flows from operating activities Depreciation — — — 34,104 142,661 1,210 10,780 188,755 Amortization — — — 3,172 2,559 313 8,935 14,979 Tax expense (recovery) — 2,669 — 48,319 (1,919 ) 2,340 — 51,409 Interest expense — 1,149 — 206,447 14,121 23 16 221,756 Interest income (13 ) (16 ) — (6,361 ) (1,293 ) (15,881 ) — (23,564 ) (Gain) loss on foreign exchange (54 ) (64 ) — 237,208 (247 ) 2,748 — 239,591 (Gain) loss on changes in fair value of financial instruments — — — (4,314 ) — — — (4,314 ) Share-based compensation 692 — — 61,629 3,750 1,357 — 67,428 (Income) loss from equity investments (14,409 ) (19,117 ) — (130,849 ) (3,411 ) — 167,786 — (Gain) loss on disposal of assets — — — 43 (37 ) — (13 ) (7 ) Gain on repurchase of debt — — — (106,916 ) — — — (106,916 ) Deferred revenue amortization — — — (32,233 ) (27,503 ) (17,339 ) — (77,075 ) Pension expense — 540 — 7,047 — — — 7,587 Other — — — (2,454 ) 1,270 — — (1,184 ) Income taxes paid, net of income taxes received — (39 ) — (91,993 ) (3,449 ) (2,662 ) — (98,143 ) Interest paid, net of interest received 13 16 — (177,578 ) (358 ) 14,794 — (163,113 ) Government grant received — — — — — 10,703 — 10,703 Operating assets and liabilities 2,277 1,625 — (41,352 ) 12,929 17,653 124 (6,744 ) Net cash from (used in) operating activities 14 1,172 — 23,036 294,275 (5,683 ) (73,263 ) 239,551 Cash flows (used in) generated from investing activities Cash payments related to satellite programs — — — — — (31,805 ) — (31,805 ) Cash payments related to property and other equipment — — — (3,931 ) (522 ) (28,248 ) — (32,701 ) Purchase of intangible assets — — — — (71 ) — — (71 ) Return of capital to shareholder — 23,290 — 191,248 — — (214,538 ) — Government grant received — — — — — 11,621 — 11,621 C-band clearing proceeds — — — — — 64,651 — 64,651 Net cash (used in) generated from investing activities — 23,290 — 187,317 (593 ) 16,219 (214,538 ) 11,695 Cash flows (used in) generated from financing activities Repurchase of indebtedness — — — (97,234 ) — — — (97,234 ) Payment of principal on lease liabilities — — — (1,193 ) (944 ) (361 ) — (2,498 ) Satellite performance incentive payments — — — (4,896 ) (1,771 ) — — (6,667 ) Final Transaction adjustment payment — (20,790 ) — — — — — (20,790 ) Return of capital to shareholder — — — (23,290 ) (191,248 ) — 214,538 — Dividends paid — — — — (73,263 ) — 73,263 — Net cash (used in) generated from financing activities — (20,790 ) — (126,613 ) (267,226 ) (361 ) 287,801 (127,189 ) Effect of changes in exchange rates on cash and cash equivalents — 166 — 43,588 8,922 51,466 — 104,142 Changes in cash and cash equivalents 14 3,838 — 127,328 35,378 61,641 — 228,199 Cash and cash equivalents, beginning of year 4 904 — 368,778 101,335 978,572 — 1,449,593 Cash and cash equivalents, end of year $ 18 $ 4,742 $ — $ 496,106 $ 136,713 $ 1,040,213 $ — $ 1,677,792 105 Table of Contents CURRENT SHARE INFORMATION The number of shares and stated value of the outstanding Class A common shares and Class B variable voting shares (“Telesat Public shares”), and Class C fully voting shares and Class C limited voting shares (together, the “Class C shares”) as at December 31, 2024, were as follows: (in thousands of $, except number of shares) Number of shares Stated value Telesat Public Shares 14,080,010 $ 52,742 Class C Shares 112,841 6,340 14,192,851 $ 59,082 The breakdown of the number of Telesat Public Shares, as at December 31, 2024, was as follows: Telesat Public shares Class A Common shares 2,442,921 Class B Variable voting shares 11,637,089 Total Telesat Public shares 14,080,010 The split between the Class A Common shares and Class B Variable Voting shares in the table above is based on information available to us as at December 31, 2024.
Biggest changeCondensed Consolidating Statements of Comprehensive Income (Loss) For the year ended December 31, 2025 Telesat Corporation Telesat Canada Guarantor subsidiaries Non- guarantor subsidiaries Adjustments Consolidated Net income (loss) $ (557,281 ) $ (1,701,629 ) $ (100,561 ) $ (4,772,038 ) $ 6,601,292 $ (530,217 ) Other comprehensive income (loss) Items that may be reclassified into profit or loss Foreign currency translation adjustments (76 ) (41,405 ) (5,670 ) (99,745 ) (64,425 ) (211,321 ) Other comprehensive income (loss) from equity investments (146,820 ) (37,285 ) (41,945 ) — 226,050 — Items that will not be reclassified into profit or loss Actuarial gain (loss) on defined benefit plans 3,395 11,252 77 — — 14,724 Income tax on items that will not be reclassified to profit or loss — (2,969 ) — — — (2,969 ) Total other comprehensive income (loss) from equity investments 8,360 77 — — (8,437 ) — Total other comprehensive income (loss) (135,141 ) (70,330 ) (47,538 ) (99,745 ) 153,188 (199,566 ) Total comprehensive income (loss) $ (692,422 ) $ (1,771,959 ) $ (148,099 ) $ (4,871,783 ) $ 6,754,480 $ (729,783 ) 98 Table of Contents Condensed Consolidating Statements of Income (Loss) For the year ended December 31, 2024 Telesat Corporation Telesat Canada Guarantor subsidiaries Non- guarantor subsidiaries Adjustments Consolidated Revenue $ — $ 438,711 $ 304,889 $ 19,598 $ (192,154 ) $ 571,044 Operating expenses (2,231 ) (273,462 ) (49,364 ) (74,864 ) 192,154 (207,767 ) Depreciation — (13,225 ) (104,000 ) (1,821 ) (8,228 ) (127,274 ) Amortization — (242 ) (2,548 ) (330 ) (8,217 ) (11,337 ) Other operating gains (losses), net — (4,847 ) (238,609 ) — (21,475 ) (264,931 ) Operating income (loss) (2,231 ) 146,935 (89,632 ) (57,417 ) (37,920 ) (40,265 ) Income (loss) from equity investments 9,822 (147,122 ) 1,609 — 135,691 — Interest expense (552 ) (233,108 ) (12,818 ) 370 2,351 (243,757 ) Gain on repurchase of debt — 202,493 — — — 202,493 Interest and other income (expense) (3,040 ) 269,878 6,198 14,841 (264,563 ) 23,314 Gain (loss) on changes in fair value of financial instruments — — — (12,761 ) — (12,761 ) Gain (loss) on foreign exchange 152 (255,380 ) (524 ) 11,135 90 (244,527 ) Income (loss) before income taxes 4,151 (16,304 ) (95,167 ) (43,832 ) (164,351 ) (315,503 ) Tax (expense) recovery (5,937 ) 26,126 (3,181 ) (3,333 ) (638 ) 13,037 Net income (loss) $ (1,786 ) $ 9,822 $ (98,348 ) $ (47,165 ) $ (164,989 ) $ (302,466 ) Condensed Consolidating Statements of Comprehensive Income (Loss) For the year ended December 31, 2024 Telesat Corporation Telesat Canada Guarantor subsidiaries Non- guarantor subsidiaries Adjustments Consolidated Net income (loss) $ (1,786 ) $ 9,822 $ (98,348 ) $ (47,165 ) $ (164,989 ) $ (302,466 ) Other comprehensive income (loss) Items that may be reclassified into profit or loss Foreign currency translation adjustments (308 ) 20,636 11,660 178,114 161,918 372,020 Other comprehensive income (loss) from equity investments 210,410 189,774 49,668 — (449,852 ) — Items that will not be reclassified into profit or loss Actuarial gain (loss) on defined benefit plans 4,277 18,411 (60 ) — — 22,628 Income tax on items that will not be reclassified to profit or loss — (4,857 ) 13 — — (4,844 ) Total other comprehensive income (loss) from equity investments 13,507 (47 ) — — (13,460 ) — Total other comprehensive income (loss) 227,886 223,917 61,281 178,114 (301,394 ) 389,804 Total comprehensive income (loss) $ 226,100 $ 233,739 $ (37,067 ) $ 130,949 $ (466,383 ) $ 87,338 99 Table of Contents Condensed Consolidating Statements of Income (Loss) For the year ended December 31, 2023 Telesat Corporation Telesat Canada Guarantor subsidiaries Non- guarantor subsidiaries Adjustments Consolidated Revenue $ — $ 598,083 $ 372,844 $ 14,850 $ (281,616 ) $ 704,161 Operating expenses (1,721 ) (360,514 ) (72,632 ) (51,301 ) 281,616 (204,552 ) Depreciation — (36,190 ) (146,087 ) (1,396 ) 1,004 (182,669 ) Amortization — (781 ) (2,669 ) (324 ) (9,319 ) (13,093 ) Other operating gains (losses), net — (11,466 ) (534,146 ) (2,039 ) 812,650 264,999 Operating income (loss) (1,721 ) 189,132 (382,690 ) (40,210 ) 804,335 568,846 Income (loss) from equity investments 28,873 (391,196 ) 634 — 361,689 — Interest expense (74 ) (259,223 ) (13,767 ) 4 2,710 (270,350 ) Gain on repurchase of debt — 230,080 — — — 230,080 Interest and other income (expense) 726 106,710 2,831 44,663 (88,398 ) 66,532 Gain (loss) on foreign exchange (626 ) 75,667 632 1,939 146 77,758 Income (loss) before income taxes 27,178 (48,830 ) (392,360 ) 6,396 1,080,482 672,866 Tax (expense) recovery 2,362 77,703 (576 ) (4,022 ) (165,063 ) (89,596 ) Net income (loss) $ 29,540 $ 28,873 $ (392,936 ) $ 2,374 $ 915,419 $ 583,270 Condensed Consolidating Statements of Comprehensive Income (Loss) For the year ended December 31, 2023 Telesat Corporation Telesat Canada Guarantor subsidiaries Non- guarantor subsidiaries Adjustments Consolidated Net income (loss) $ 29,540 $ 28,873 $ (392,936 ) $ 2,374 $ 915,419 $ 583,270 Other comprehensive income (loss) Items that may be reclassified into profit or loss Foreign currency translation adjustments 904 (4,559 ) (10,306 ) (18,236 ) (18,788 ) (50,985 ) Other comprehensive income (loss) from equity investments (33,101 ) (28,542 ) (13,926 ) — 75,569 — Items that will not be reclassified into profit or loss Actuarial gain (loss) on defined benefit plans 1,246 (6,119 ) (177 ) — — (5,050 ) Income tax on items that will not be reclassified to profit or loss — 1,628 37 — — 1,665 Total other comprehensive income (loss) from equity investments (4,631 ) (140 ) — — 4,771 — Total other comprehensive income (loss) (35,582 ) (37,732 ) (24,372 ) (18,236 ) 61,552 (54,370 ) Total comprehensive income (loss) $ (6,042 ) $ (8,859 ) $ (417,308 ) $ (15,862 ) $ 976,971 $ 528,900 100 Table of Contents Condensed Consolidating Balance Sheets As at December 31, 2025 Telesat Corporation Telesat Canada Guarantor subsidiaries Non- guarantor subsidiaries Adjustments Consolidated Assets Cash and cash equivalents $ 11,756 $ 166,211 $ 38,948 $ 292,883 $ — $ 509,798 Trade and other receivables 1,136 28,383 7,282 21,621 — 58,422 Other current financial assets — 2,274 187 35 (2,066 ) 430 Intercompany receivables 11,240 228,848 71,194 188 (311,470 ) — Current income tax recoverable 5,114 — 1,622 128 (912 ) 5,952 Prepaid expenses and other current assets 3,034 5,801 1,776 246,799 46 257,456 Total current assets 32,280 431,517 121,009 561,654 (314,402 ) 832,058 Satellites, property and other equipment — 70,373 314,349 2,330,533 1,453 2,716,708 Deferred tax assets — — 13,561 — (9,330 ) 4,231 Other long-term financial assets — 39,120 3,950 87 (24,874 ) 18,283 Long-term income tax recoverable — 6,993 — — — 6,993 Other long-term assets 26,356 110,122 — 232,937 (758 ) 368,657 Intangible assets — 1,342 316,315 151,844 (27,223 ) 442,278 Investment in affiliates (287,590 ) 1,037,827 (71,057 ) — (697,180 ) — Goodwill — 218,381 — — 1,996,194 2,214,575 Total assets $ (228,954 ) $ 1,915,675 $ 698,127 $ 3,277,055 $ 941,880 $ 6,603,783 Liabilities Trade and other payables $ 275 $ 18,868 $ 6,193 $ 32,111 $ — $ 57,447 Other current financial liabilities — 21,564 5,707 832,432 (2,066 ) 857,637 Intercompany payables 2,535 73,895 231,413 3,626 (311,469 ) — Income taxes payable — 3,757 — 589 (1,574 ) 2,772 Other current liabilities 118 35,202 16,589 6,476 46 58,431 Current indebtedness — 2,341,145 — — — 2,341,145 Total current liabilities 2,928 2,494,431 259,902 875,234 (315,063 ) 3,317,432 Long-term indebtedness — 603,213 — 549,249 — 1,152,462 Deferred tax liabilities — 72,446 — 26,467 (6,922 ) 91,991 Other long-term financial liabilities 199 16 34,751 — (24,875 ) 10,091 Other long-term liabilities — 116,526 136,845 9,598 (758 ) 262,211 Total liabilities 3,127 3,286,632 431,498 1,460,548 (347,618 ) 4,834,187 Total shareholders’ equity (232,081 ) (1,370,957 ) 266,629 1,816,507 (1) 1,289,498 1,769,596 Total liabilities and shareholders’ equity $ (228,954 ) $ 1,915,675 $ 698,127 $ 3,277,055 $ 941,880 $ 6,603,783 ____________ (1) Includes $928.0 million in Non -Guarantor subsidiaries not related to LEO. 101 Table of Contents Condensed Consolidating Balance Sheets As at December 31, 2024 Telesat Corporation Telesat Canada Guarantor subsidiaries Non- guarantor subsidiaries Adjustments Consolidated Assets Cash and cash equivalents $ 5,893 $ 150,425 $ 59,066 $ 336,680 $ — $ 552,064 Trade and other receivables 1,128 34,557 16,769 106,476 — 158,930 Other current financial assets — 226 333 6 — 565 Intercompany receivables 2,017 237,804 12,885 284 (252,990 ) — Current income tax recoverable 1,817 26,602 823 526 (515 ) 29,253 Prepaid expenses and other current assets — 4,735 6,716 273,836 (4,827 ) 280,460 Total current assets 10,855 454,349 96,592 717,808 (258,332 ) 1,021,272 Satellites, property and other equipment — 81,255 467,204 1,721,521 7,163 2,277,143 Deferred tax assets — — 12,837 — (9,778 ) 3,059 Other long-term financial assets — 48,301 4,537 81 (43,152 ) 9,767 Long-term income tax recoverable — 6,993 — — — 6,993 Other long-term assets — 99,987 — 416,520 — 516,507 Intangible assets — 362 363,320 188,774 (54,990 ) 497,466 Investment in affiliates 471,533 2,719,014 178,010 — (3,368,557 ) — Goodwill — 549,162 — — 2,063,810 2,612,972 Total assets $ 482,388 $ 3,959,423 $ 1,122,500 $ 3,044,704 $ (1,663,836 ) $ 6,945,179 Liabilities Trade and other payables $ 44 $ 21,409 $ 7,132 $ 129,691 $ — $ 158,276 Other current financial liabilities — 23,459 3,024 — — 26,483 Intercompany payables 679 10,259 236,319 5,733 (252,990 ) — Income taxes payable 5,851 — — 577 (515 ) 5,913 Other current liabilities — 38,734 31,234 766 (4,828 ) 65,906 Total current liabilities 6,574 93,861 277,709 136,767 (258,333 ) 256,578 Long-term indebtedness — 3,096,615 — — — 3,096,615 Deferred tax liabilities — 156,000 — 27,742 (8,198 ) 175,544 Other long-term financial liabilities 209 19 56,345 617,135 (43,152 ) 630,556 Other long-term liabilities 3,217 123,382 160,800 1,782 — 289,181 Total liabilities 10,000 3,469,877 494,854 783,426 (309,683 ) 4,448,474 Total shareholders’ equity 472,388 489,546 627,646 2,261,278 (1,354,153 ) 2,496,705 Total liabilities and shareholders’ equity $ 482,388 $ 3,959,423 $ 1,122,500 $ 3,044,704 $ (1,663,836 ) $ 6,945,179 102 Table of Contents Condensed Consolidating Statements of Cash Flows For the year ended December 31, 2025 Telesat Corporation Telesat Canada Guarantor subsidiaries Non- guarantor subsidiaries Adjustments Consolidated Cash flows from (used in) operating activities Net income (loss) $ (557,281 ) $ (1,701,629 ) $ (100,561 ) $ (4,772,038 ) $ 6,601,292 $ (530,217 ) Adjustment to reconcile net income (loss) to cash flows from operating activities Depreciation — 13,639 81.688 3,871 5,516 104,714 Amortization 261 40,194 336 3,388 44,179 Tax expense (recovery) (1,338 ) (66,915 ) 596 206 73 (67,378 ) Interest expense 172 204,818 16,903 730 (4,954 ) 217,669 Interest income (398 ) (11,534 ) (3,044 ) (13,882 ) 5,061 (23,797 ) (Gain) loss on foreign exchange 203 (139,080 ) (271 ) 41,885 (8,946 ) (106,209 ) (Gain) loss on changes in fair value of financial instruments — — — 215,338 — 215,338 Share-based compensation 447 2,422 1,204 72 4,145 (Income) loss from equity investments 5,388,635 2,258,789 (1,017,643 ) — (6,629,781 ) — (Gain) loss on disposal of assets (4,834,103 ) (698,479 ) 1,099,593 4,455,056 (1) (25,894 ) (3,827 ) Gain on disposal of a subsidiary — — (230 ) — — (230 ) Gain on repurchase of debt — (6,896 ) — — — (6,896 ) Impairment — 302,248 62,976 — — 365,224 Deferred revenue amortization — (17,620 ) (38,601 ) — — (56,221 ) Pension expense 540 3,015 — 1,897 — 5,452 Other — 1,900 6,112 — — 8,012 Income taxes paid, net of income taxes received (7,649 ) 18,678 (2,380 ) (429 ) — 8,220 Interest paid, net of interest received 282 (194,745 ) (3,739 ) 13,415 — (184,787 ) Operating assets and liabilities (19,198 ) 66,526 (63,320 ) 97,827 (8,522 ) 73,313 Net cash from (used in) operating activities (29,688 ) 35,398 79,477 44,284 (62,767 ) 66,704 Cash flows (used in) generated from investing activities Cash payments related to satellite programs — — — (624,597 ) — (624,597 ) Cash payments related to property and other equipment — (3,028 ) (90 ) (137,408 ) — (140,526 ) Net proceeds from disposal of subsidiaries — — 235 — — 235 Proceeds from disposal of assets — 4,519 — — — 4,519 Return of capital to shareholder 35,501 40,566 — — (76,067 ) — Investments and other — — (858 ) — (858 ) Investment in affiliates — (11 ) — — 11 — Net cash (used in) generated from investing activities 35,501 42,046 145 (762,863) (76,056 ) (761,227 ) Cash flows (used in) generated from financing activities Proceeds from indebtedness — — 689,789 — 689,789 Repurchase of indebtedness — (4,501 ) — — — (4,501 ) Payment of principal on lease liabilities — (1,500 ) (582 ) (627 ) — (2,709 ) Satellite performance incentive payments — — (2,035 ) — — (2,035 ) Return of capital to shareholder — (35,501 ) (40,566 ) — 76,067 — Proceeds from exercise of stock options 550 — — — — 550 Tax withholdings on settlement of restricted share units (224 ) (7,614 ) (491 ) (405 ) — (8,734 ) Proceeds from issuance of share capital — — — 11 (11 ) — Dividends paid — (8,381 ) (54,386 ) — 62,767 — Net cash (used in) generated from financing activities 326 (57,497 ) (98,060 ) 688,768 138,823 672,360 Effect of changes in exchange rates on cash and cash equivalents (276 ) (4,161 ) (1,680 ) (13,986 ) — (20,103 ) Changes in cash and cash equivalents 5,863 15,786 (20,118 ) (43,797 ) — (42,266 ) Cash and cash equivalents, beginning of year 5,893 150,425 59,066 336,680 — 552,064 Cash and cash equivalents, end of year $ 11,756 $ 166,211 $ 38,948 $ 292,883 $ — $ 509,798 ____________ (1) Includes $2,035.6 million in Non -Guarantor subsidiaries not related to LEO. 103 Table of Contents Condensed Consolidating Statements of Cash Flows For the year ended December 31, 2024 Telesat Corporation Telesat Canada Guarantor subsidiaries Non- guarantor subsidiaries Adjustments Consolidated Cash flows from (used in) operating activities Net income (loss) $ (1,786 ) $ 9,822 $ (98,348 ) $ (47,165 ) $ (164,989 ) $ (302,466 ) Adjustment to reconcile net income (loss) to cash flows from operating activities Depreciation — 13,225 104,000 1,821 8,228 127,274 Amortization — 242 2,548 330 8,217 11,337 Tax expense (recovery) 5,937 (26,126 ) 3,181 3,333 638 (13,037 ) Interest expense 552 233,108 12,818 (370 ) (2,351 ) 243,757 Interest income (240 ) (7,005 ) (6,414 ) (54,688 ) 2,351 (65,996 ) (Gain) loss on foreign exchange (152 ) 255,380 524 (11,135 ) (90 ) 244,527 (Gain) loss on changes in fair value of financial instruments — — — 12,761 — 12,761 Share-based compensation — 14,859 2,578 120 — 17,557 (Income) loss from equity investments (9,822 ) 147,122 (1,609 ) — (135,691 ) — (Gain) loss on disposal of assets — 216 318 — — 534 Gain on disposal of a subsidiary 4,631 — — (7,251 ) (2,620 ) Gain on repurchase of debt — (202,493 ) — — — (202,493 ) Impairment — — 238,291 — 28,726 267,017 Deferred revenue amortization — (21,294 ) (36,750 ) — — (58,044 ) Pension expense 712 4,936 — — — 5,648 Non-cash other income (expense) 3,281 425 — 30,196 — 33,902 Other — 951 6,529 31 — 7,511 Income taxes paid, net of income taxes received (227 ) (52,005 ) (2,585 ) (5,693 ) — (60,510 ) Interest paid, net of interest received 114 (223,857 ) 5,040 57,108 — (161,595 ) Government grant received — — — 2,520 — 2,520 Operating assets and liabilities (1,152 ) (116,920 ) 100,272 (27,056 ) (264 ) (45,120 ) Net cash from (used in) operating activities (2,783 ) 35,217 330,393 (37,887 ) (262,476 ) 62,464 Cash flows (used in) generated from investing activities Cash payments related to satellite programs — — — (1,045,671 ) — (1,045,671 ) Cash payments related to property and other equipment — (3,446 ) (388 ) (61,765 ) 795 (64,804 ) Purchase of intangible assets — — (52 ) (4,995 ) 4,995 (52 ) Net proceeds from disposal of subsidiaries — 3,613 — — — 3,613 Proceeds from disposal of assets — 5,790 — — (5,790 ) — Government grant received — — — 15,359 — 15,359 Return of capital to shareholder — 151,274 — — (151,274 ) — Investment in affiliates — (163,224 ) — — 163,224 — Net cash (used in) generated from investing activities — (5,993 ) (440 ) (1,097,072 ) 11,950 (1,091,555 ) Cash flows (used in) generated from financing activities Repurchase of indebtedness — (155,903 ) — — — (155,903 ) Payment of principal on lease liabilities — (1,492 ) (563 ) (367 ) — (2,422 ) Satellite performance incentive payments — (2,321 ) (2,251 ) — — (4,572 ) Return of capital to shareholder — — (151,274 ) — 151,274 — Proceeds from exercise of stock options — 426 — — — 426 Tax withholdings on settlement of restricted share units (346 ) (6,918 ) (378 ) (90 ) — (7,732 ) Proceeds from issuance of share capital — — — 163,224 (163,224 ) — Dividends paid — — (262,476 ) — 262,476 — Net cash (used in) generated from financing activities (346 ) (166,208 ) (416,942 ) 162,767 250,526 (170,203 ) Effect of changes in exchange rates on cash and cash equivalents 514 6,550 5,494 69,711 — 82,269 Changes in cash and cash equivalents (2,615 ) (130,434 ) (81,495 ) (902,481 ) — (1,117,025 ) Cash and cash equivalents, beginning of year 8,508 280,859 140,561 1,239,161 — 1,669,089 Cash and cash equivalents, end of year $ 5,893 $ 150,425 $ 59,066 $ 336,680 $ — $ 552,064 104 Table of Contents Condensed Consolidating Statements of Cash Flows For the year ended December 31, 2023 Telesat Corporation Telesat Canada Guarantor subsidiaries Non- guarantor subsidiaries Adjustments Consolidated Cash flows from (used in) operating activities Net income (loss) $ 29,540 $ 28,873 $ (392,936 ) $ 2,374 $ 915,419 $ 583,270 Adjustment to reconcile net income (loss) to cash flows from operating activities Depreciation — 36,190 146,087 1,396 (1,004 ) 182,669 Amortization — 781 2,669 324 9,319 13,093 Tax expense (recovery) (2,362 ) (77,703 ) 576 4,022 165,063 89,596 Interest expense 74 259,223 13,767 (4 ) (2,710 ) 270,350 Interest income (112 ) (17,043 ) (4,726 ) (44,667 ) 2,710 (63,838 ) (Gain) loss on foreign exchange 626 (75,667 ) (632 ) (1,939 ) (146 ) (77,758 ) Share-based compensation (692 ) 32,473 3,774 (2,540 ) — 33,015 (Income) loss from equity investments (28,873 ) 391,196 (634 ) — (361,689 ) — (Gain) loss on disposal of assets — 11,466 (36 ) 2,039 (13,528 ) (59 ) Gain on repurchase of debt — (230,080 ) — — — (230,080 ) Impairment — — 534,182 — (454,442 ) 79,740 Deferred revenue amortization — (28,284 ) (30,080 ) (973 ) — (59,337 ) Pension expense 684 4,990 — — — 5,674 Other — 1,299 1,659 — — 2,958 C-band clearing income — — — — (344,892 ) (344,892 ) Income taxes paid, net of income taxes received (186 ) (58,227 ) (5,748 ) (2,680 ) — (66,841 ) Interest paid, net of interest received 48 (255,642 ) 3,110 43,223 — (209,261 ) Government grant received — — — 972 — 972 Operating assets and liabilities (6,752 ) (8,344 ) (1,800 ) (17,328 ) (4,988 ) (39,212 ) Net cash from (used in) operating activities (8,005 ) 15,501 269,232 (15,781 ) (90,888 ) 170,059 Cash flows (used in) generated from investing activities Cash payments related to satellite programs — (8,934 ) — (74,385 ) — (83,319 ) Cash payments related to property and other equipment — (12,297 ) (635 ) (29,988 ) — (42,920 ) Purchase of intangible assets — (13,211 ) (56 ) — — (13,267 ) Return of capital to shareholder 11,807 172,074 — — (183,881 ) — Investment in affiliates — — (750 ) — 750 — Government grant received — — — 117 — 117 C-band clearing proceeds — — — 351,438 — 351,438 Net cash (used in) generated from investing activities 11,807 137,632 (1,441 ) 247,182 (183,131 ) 212,049 Cash flows (used in) generated from financing activities Repurchase of indebtedness — (344,014 ) — — — (344,014 ) Payment of principal on lease liabilities — (1,277 ) (492 ) (402 ) — (2,171 ) Satellite performance incentive payments — (4,437 ) (1,948 ) — — (6,385 ) Return of capital to shareholder — (11,807 ) (172,074 ) — 183,881 — Proceeds from exercise of stock options — 27 — — — 27 Tax withholdings on settlement of restricted share units — (2,883 ) (247 ) (68 ) — (3,198 ) Proceeds from issuance of share capital — — — 750 (750 ) — Dividends paid — (10 ) (85,545 ) (5,333 ) 90,888 — Net cash (used in) generated from financing activities — (364,401 ) (260,306 ) (5,053 ) 274,019 (355,741 ) Effect of changes in exchange rates on cash and cash equivalents (54 ) (3,979 ) (3,637 ) (27,400 ) — (35,070 ) Changes in cash and cash equivalents 3,748 (215,247 ) 3,848 198,948 — (8,703 ) Cash and cash equivalents, beginning of year 4,760 496,106 136,713 1,040,213 — 1,677,792 Cash and cash equivalents, end of year $ 8,508 $ 280,859 $ 140,561 $ 1,239,161 $ — $ 1,669,089 105 Table of Contents CURRENT SHARE INFORMATION The number of shares and stated value of the outstanding Class A common shares and Class B variable voting shares (“Telesat Public shares”), and Class C fully voting shares and Class C limited voting shares (together, the “Class C shares”) as at December 31, 2025, were as follows: (in thousands of $, except number of shares) Number of shares Stated value Telesat Public Shares 14,730,782 $ 63,657 Class C Shares 112,841 6,340 14,843,623 $ 69,997 The breakdown of the number of Telesat Public Shares, as at December 31, 2025, was as follows: Telesat Public shares Class A Common shares 4,383,668 Class B Variable voting shares 10,347,114 Total Telesat Public shares 14,730,782 The split between the Class A Common shares and Class B Variable Voting shares in the table above is based on information available to us as at December 31, 2025.