NorthX Nickel Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022
Net Income	-1.25	-35.79	-2.67	-2.45	-3.48
Depreciation & Amortization	0	0	0	0	0.15
Other Amortization	-	-	-	-	1.06
Loss (Gain) From Sale of Assets	0.15	-	-	-	-
Asset Writedown & Restructuring Costs	-	33.24	-	-	-
Loss (Gain) From Sale of Investments	-0.02	-	-	-	-
Stock-Based Compensation	0.14	0.53	1.51	1.47	0.39
Other Operating Activities	-	0.51	-1.03	-1.47	-
Change in Accounts Receivable	0.02	0.21	0.38	-0.49	-0.09
Change in Accounts Payable	-0.05	-0.12	0.01	0.13	0.01
Change in Other Net Operating Assets	0.04	0.07	-0.14	-0.76	-0.31
Operating Cash Flow	-0.96	-1.35	-1.94	-3.57	-2.26
Capital Expenditures	-0.09	-1.66	-6.58	-6.62	-0.11
Sale of Property, Plant & Equipment	0	-	-	-	-
Investment in Securities	0.02	-	-	-	-
Other Investing Activities	-0.06	-1.18	1.61	2.65	-
Investing Cash Flow	-0.13	-2.84	-4.97	-3.97	-0.11
Issuance of Common Stock	0.7	1.3	6.97	7.51	2.01
Other Financing Activities	0.57	0.89	2.07	1.87	-0.16
Financing Cash Flow	1.27	2.19	9.04	9.38	1.85
Net Cash Flow	0.19	-2	2.13	1.84	-0.52
Free Cash Flow	-1.05	-3.01	-8.52	-10.2	-2.37
Free Cash Flow Per Share	-0.03	-0.12	-0.60	-0.74	-1.44
Levered Free Cash Flow	-0.59	-3.54	-	-7.63	0.67
Unlevered Free Cash Flow	-0.59	-3.54	-	-7.57	0.67
Change in Working Capital	0.01	0.16	0.25	-1.12	-0.38

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