Culpeo Minerals Cash Flow Statement

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

Millions AUD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	-0.83	-1.51	-2.75	-3	-2.07	-1.17
Depreciation & Amortization	-0.11	0	0.94	1.79	0	0.23
Stock-Based Compensation	0.01	0.01	0.34	0.09	0.29	0.1
Other Operating Activities	-0.15	0.15	0.02	-0.14	0.78	0.03
Change in Accounts Receivable	0.03	0.03	0.04	-0.05	0.05	0.09
Change in Accounts Payable	-0.14	-0.14	0.09	0.07	-0.54	0.18
Operating Cash Flow	-1.18	-1.44	-1.31	-1.24	-1.48	-0.55
Capital Expenditures	-0.8	-1.28	-1.63	-2.39	-2.74	-0.09
Cash Acquisitions	-	-	-	-	-0.21	-0.37
Other Investing Activities	0.1	-0.18	-0.58	-0.22	-0.14	-
Investing Cash Flow	-0.72	-1.46	-2.21	-2.6	-3.09	-0.47
Long-Term Debt Repaid	-	-	-0.1	-	-	-
Net Debt Issued (Repaid)	0.11	-	-0.1	-	-	-
Issuance of Common Stock	2.34	4.3	3.76	2.42	6	1.58
Other Financing Activities	-0.25	-0.22	-0.2	-0.18	-0.04	-0.13
Financing Cash Flow	2.19	4.08	3.45	2.24	5.96	1.45
Foreign Exchange Rate Adjustments	-0.15	0.02	0.14	0.1	0	0
Net Cash Flow	0.14	1.19	0.07	-1.5	1.4	0.43
Free Cash Flow	-1.98	-2.73	-2.94	-3.63	-4.22	-0.64
Free Cash Flow Margin	-18430.39%	-25447.88%	-39746.80%	-54483.58%	-155587.02%	-10706383.33%
Free Cash Flow Per Share	-0.01	-0.01	-0.02	-0.05	-0.09	-0.03
Cash Interest Paid	-	-	0.02	-	-	-
Levered Free Cash Flow	-	-	-2.14	-2.32	-3.81	-0.16
Unlevered Free Cash Flow	-	-	-2.13	-2.32	-3.8	-0.15
Change in Working Capital	-0.11	-0.11	0.14	0.02	-0.49	0.27

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