Andean Silver Cash Flow Statement

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

Millions AUD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022
Net Income	-20.05	-17.46	-10.13	-1.66	-0.65
Depreciation & Amortization	0.37	0.98	1.38	0.02	0.02
Other Amortization	0.02	0.02	0.02	0	-
Loss (Gain) From Sale of Assets	-	-0.01	-	-	-
Asset Writedown & Restructuring Costs	0.07	-	-	-	-
Loss (Gain) From Sale of Investments	-0.02	-0.02	-	-	-
Stock-Based Compensation	4.17	4.43	4.31	0.48	-
Other Operating Activities	3.84	3.33	0.38	0	-
Change in Accounts Receivable	-4.04	-2.66	-0.29	0.02	-0.05
Change in Accounts Payable	3.19	2.11	0.39	0.02	0.06
Change in Other Net Operating Assets	0.34	0.18	0.04	-	-
Operating Cash Flow	-12.1	-9.08	-3.9	-1.11	-0.62
Capital Expenditures	-16.28	-13.27	-6.35	-0.59	-0.8
Sale of Property, Plant & Equipment	-	0.03	-	-	-
Sale (Purchase) of Intangibles	-	-	-	-0.08	-
Other Investing Activities	-	0.02	-	-	-0.08
Investing Cash Flow	-16.28	-13.22	-6.35	-0.67	-0.88
Long-Term Debt Repaid	-	-0.25	-0.07	-0.01	-0.01
Total Debt Repaid	-0.29	-0.25	-0.07	-0.01	-0.01
Net Debt Issued (Repaid)	-0.29	-0.25	-0.07	-0.01	-0.01
Issuance of Common Stock	122.22	26.24	18.57	1.19	5
Other Financing Activities	-5.85	-1.37	-1.01	-0.09	-0.37
Financing Cash Flow	116.08	24.62	17.49	1.09	4.62
Net Cash Flow	87.71	2.31	7.25	-0.69	3.12
Free Cash Flow	-28.38	-22.35	-10.25	-1.7	-1.42
Free Cash Flow Margin	-2991.99%	-1587.31%	-3356.03%	-16624.10%	-
Free Cash Flow Per Share	-0.15	-0.15	-0.15	-0.04	-0.05
Cash Interest Paid	-	0	0	0	-
Levered Free Cash Flow	-	-14.44	-4.43	-1.03	-1.09
Unlevered Free Cash Flow	-	-13.67	-4.19	-1.03	-1.09
Change in Working Capital	-0.51	-0.36	0.14	0.04	0.01

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