55 North Mining Inc. (CSE:FFF)

HashiCorp Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-0.9	-0.74	-0.78	-0.82	-1.47	-2.51
Loss (Gain) From Sale of Investments	-	-	-	-0.02	-2.75	-0.02
Stock-Based Compensation	-	-	0.3	0.14	1.01	0.07
Other Operating Activities	0	0	0.26	0.3	-0.67	0.63
Change in Accounts Receivable	0.02	0.01	-0.01	0.03	0.14	-0.12
Change in Accounts Payable	0.18	0.2	0.15	-0.2	0	0
Change in Unearned Revenue	-	0.1	0.1	-	-	-
Change in Other Net Operating Assets	0.42	0.41	-0	0.02	0.11	-0.13
Operating Cash Flow	-0.28	-0.02	0.01	-0.56	-3.62	-2.06
Sale of Property, Plant & Equipment	-	-	-	0.02	-	-
Investment in Securities	-	-	-	-	7.59	-0.9
Investing Cash Flow	-	-	-	0.02	7.59	-0.9
Total Debt Issued	0.2	-	-	-	-	-
Short-Term Debt Repaid	-	-	-	-	-	-0.22
Total Debt Repaid	-	-	-	-	-	-0.22
Net Debt Issued (Repaid)	0.2	-	-	-	-	-0.22
Issuance of Common Stock	-	-	0.02	0.24	0.69	2.76
Common Dividends Paid	-	-	-	-	-6.5	-
Other Financing Activities	-	-	0.02	0.21	1.47	0.43
Financing Cash Flow	0.2	-	0.04	0.45	-4.33	2.96
Net Cash Flow	-0.08	-0.02	0.05	-0.08	-0.36	0
Levered Free Cash Flow	0.44	0.51	0.05	-0.56	-4.9	2.09
Unlevered Free Cash Flow	0.44	0.51	0.05	-0.56	-4.9	2.09

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