AuMEGA Metals 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 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	-3.31	-4.21	-6.63	-3.78	-5.05	-4.56
Depreciation & Amortization	0.11	0.13	0.14	0.13	0.1	0.04
Asset Writedown & Restructuring Costs	0.45	0.45	2.86	-	-	-
Stock-Based Compensation	1.03	1.03	0.41	0.31	1.09	2.25
Other Operating Activities	-0.48	0.31	0.49	0.59	0.68	0.38
Change in Accounts Receivable	-0	-0	-0	-0.02	-	-
Change in Accounts Payable	0.08	0.08	0.04	0.13	-0.02	0.16
Change in Other Net Operating Assets	0	0	0.02	-0.12	-0.01	-0.01
Operating Cash Flow	-2.12	-2.2	-2.68	-2.76	-3.23	-1.76
Capital Expenditures	-9.93	-6.25	-4.59	-5.58	-15.27	-8.88
Other Investing Activities	0.02	0.04	0.12	-0.14	-0.09	-
Investing Cash Flow	-9.91	-6.21	-4.47	-5.72	-15.37	-8.88
Long-Term Debt Repaid	-	-0.03	-0.05	-	-	-
Total Debt Repaid	-0.04	-0.03	-0.05	-0.02	-	-
Net Debt Issued (Repaid)	-0.04	-0.03	-0.05	-0.02	-	-
Issuance of Common Stock	16.02	16.17	8.3	20.39	0.96	29.28
Other Financing Activities	-0.95	-0.85	-0.21	-0.8	-0.12	-0.4
Financing Cash Flow	15.03	15.29	8.03	19.57	0.83	28.88
Foreign Exchange Rate Adjustments	-0.02	-0.1	-0.25	0.04	0.05	0
Net Cash Flow	2.98	6.78	0.63	11.13	-17.72	18.25
Free Cash Flow	-12.05	-8.45	-7.28	-8.35	-18.51	-10.63
Free Cash Flow Per Share	-0.02	-0.01	-0.01	-0.03	-0.09	-0.06
Cash Interest Paid	0	0.01	0.01	0	-	-
Levered Free Cash Flow	-10.44	-5.8	-5.5	-	-20.31	-4.81
Unlevered Free Cash Flow	-10.44	-5.8	-5.5	-	-20.31	-4.81
Change in Working Capital	0.08	0.08	0.05	-0.02	-0.04	0.14

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.