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

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