Power Metal Resources Cash Flow Statement

Financials in millions GBP. Fiscal year is January - December.

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021	Sep '20 Sep 30, 2020	2015 - 2019
Net Income	10.06	3.28	-1.1	-2.26	-0.59	-1.38	Upgrade
Depreciation & Amortization	0.13	0.02	0.01	-	-	-	Upgrade
Other Amortization	0	0	-	-	-	-	Upgrade
Loss (Gain) From Sale of Assets	-1.45	-2.06	-0.18	-	-	-	Upgrade
Asset Writedown & Restructuring Costs	-	-	-	-	0.16	0.97	Upgrade
Loss (Gain) From Sale of Investments	-14.35	-7.16	-1.6	-0.06	-0.45	-0.42	Upgrade
Loss (Gain) on Equity Investments	0.05	0.1	0.22	0.17	0.1	0.03	Upgrade
Stock-Based Compensation	0.77	1.81	0.16	0.01	0.27	0.36	Upgrade
Provision & Write-off of Bad Debts	0.08	0.05	-	-	-	-	Upgrade
Other Operating Activities	0.21	0.18	-0.25	-0.59	-0.03	-0.04	Upgrade
Change in Accounts Receivable	1.27	0.25	-0.17	-0.25	-0.18	-0.08	Upgrade
Change in Inventory	0.03	-0	-	-	-	-	Upgrade
Change in Accounts Payable	0.24	0.28	0.8	0.48	0.16	0.1	Upgrade
Operating Cash Flow	-2.96	-3.26	-2.12	-2.51	-0.56	-0.45	Upgrade
Capital Expenditures	-0.16	-0.14	-0.01	-0.03	-0	-	Upgrade
Sale of Property, Plant & Equipment	-0	0	-	-	-	-	Upgrade
Cash Acquisitions	-0	0	-	-	-	-	Upgrade
Divestitures	-	-	-0.41	-	-	-	Upgrade
Sale (Purchase) of Intangibles	-0.82	-0.67	-0.8	-1.53	-0.53	-	Upgrade
Investment in Securities	7.98	0.52	-0.61	-0.61	-2.18	-0.69	Upgrade
Investing Cash Flow	7	-0.29	-1.82	-2.18	-2.71	-0.69	Upgrade
Total Debt Issued	0.65	2.4	-	-	-	-	Upgrade
Total Debt Repaid	-1.14	-0.41	-	-	-	-	Upgrade
Net Debt Issued (Repaid)	-0.49	1.99	-	-	-	-	Upgrade
Issuance of Common Stock	-	1.04	3.62	3.21	3.68	1.97	Upgrade
Other Financing Activities	-	-	-0.14	1.75	-0.04	-0.09	Upgrade
Financing Cash Flow	-0.74	3.03	3.48	4.96	3.64	1.88	Upgrade
Net Cash Flow	3.29	-0.52	-0.46	0.28	0.37	0.74	Upgrade
Free Cash Flow	-3.12	-3.4	-2.12	-2.54	-0.57	-0.45	Upgrade
Free Cash Flow Margin	-1802.20%	-2128.00%	-2721.79%	-6859.46%	-1529.73%	-5033.33%	Upgrade
Free Cash Flow Per Share	-0.03	-0.03	-0.02	-0.04	-0.01	-0.02	Upgrade
Levered Free Cash Flow	-	-	-2.35	-3.33	-0.35	0.1	Upgrade
Unlevered Free Cash Flow	-	-	-2.35	-3.33	-0.35	0.1	Upgrade
Change in Working Capital	1.54	0.52	0.63	0.23	-0.03	0.02	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.