True North Copper Cash Flow Statement

Financials in millions AUD. Fiscal year is July - June.

Millions AUD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Dec '24 Dec 31, 2024	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022
Net Income	-36.42	-25.06	-34.05	-4.05
Depreciation & Amortization	3.57	0.27	0.14	-
Loss (Gain) From Sale of Assets	-	-	-0.1	-
Stock-Based Compensation	1.23	1.23	0.05	-
Provision & Write-off of Bad Debts	-	-	0.24	-
Other Operating Activities	4.97	1.24	27.07	-
Change in Accounts Receivable	1.1	1.1	-1.48	-0.56
Change in Inventory	-0.36	-0.36	-	-
Change in Accounts Payable	-2.79	-2.79	4.07	0.56
Change in Other Net Operating Assets	0.46	0.46	-1.25	-0.57
Operating Cash Flow	-28.23	-23.9	-5.3	-4.62
Capital Expenditures	-8.38	-13.15	-8.91	-1.09
Cash Acquisitions	-15.81	-15.22	-29.25	-
Investing Cash Flow	-24.26	-28.37	-38.16	-1.09
Short-Term Debt Issued	-	37.95	8.04	-
Total Debt Issued	28.25	37.95	8.04	5.77
Short-Term Debt Repaid	-	-7.49	-6	-
Long-Term Debt Repaid	-	-0.08	-0.04	-
Total Debt Repaid	-35.16	-7.57	-6.04	-
Net Debt Issued (Repaid)	-6.91	30.38	1.99	5.77
Issuance of Common Stock	80.56	35.92	47.35	0
Other Financing Activities	-3.72	-2.08	-2.44	-
Financing Cash Flow	69.93	64.22	46.9	5.77
Net Cash Flow	17.44	11.95	3.44	0.06
Free Cash Flow	-36.61	-37.05	-14.21	-5.71
Free Cash Flow Margin	-1971.04%	-1552.42%	-949.90%	-
Free Cash Flow Per Share	-4.37	-6.61	-7.73	-5.71
Cash Interest Paid	2.77	2.77	0.02	0.01
Levered Free Cash Flow	-31.75	-19.33	0.79	-
Unlevered Free Cash Flow	-24.94	-17.3	0.86	-
Change in Net Working Capital	1.1	-6.08	-13.82	-

Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.