Serra Energy Metals Cash Flow Statement

Financials in millions CAD. Fiscal year is May - April.

Millions CAD. Fiscal year is May - Apr.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020
Period Ending	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023	Apr '22 Apr 30, 2022	Apr '21 Apr 30, 2021	2020
Net Income	-0.6	-12.43	-5.54	-3.28	-2.56	Upgrade
Depreciation & Amortization	0.01	11.12	3	-	0.2	Upgrade
Loss (Gain) From Sale of Assets	-0.01	-	-	-	-	Upgrade
Loss (Gain) From Sale of Investments	-0.07	-	-	-	-	Upgrade
Stock-Based Compensation	-	-0.06	0.62	1.36	1.27	Upgrade
Other Operating Activities	0.02	0.12	-	-	-	Upgrade
Change in Accounts Receivable	-0.02	-0.04	0.11	-0.14	-0.06	Upgrade
Change in Accounts Payable	-0.01	-0.25	0.16	0.03	0.11	Upgrade
Change in Other Net Operating Assets	0.01	0.1	0.37	-0.28	-0.35	Upgrade
Operating Cash Flow	-0.66	-1.44	-1.3	-2.3	-1.4	Upgrade
Capital Expenditures	-0	-0.22	-2.64	-2.73	-0.48	Upgrade
Sale of Property, Plant & Equipment	-	-	-	0	-	Upgrade
Cash Acquisitions	-	-	-	-	0	Upgrade
Divestitures	-0	-	-	-	-	Upgrade
Other Investing Activities	0	-	-	0.03	-	Upgrade
Investing Cash Flow	-0	-0.22	-2.64	-2.69	-0.47	Upgrade
Issuance of Common Stock	-	-	-	8.35	6.73	Upgrade
Other Financing Activities	-	-	-0.07	-	-0.35	Upgrade
Financing Cash Flow	-	-	-0.07	8.35	6.38	Upgrade
Net Cash Flow	-0.67	-1.66	-4	3.36	4.51	Upgrade
Free Cash Flow	-0.66	-1.66	-3.94	-5.03	-1.88	Upgrade
Free Cash Flow Per Share	-0.10	-0.26	-0.60	-0.79	-0.66	Upgrade
Levered Free Cash Flow	-0.35	3.13	-2.79	-2.95	-0.53	Upgrade
Unlevered Free Cash Flow	-0.35	3.13	-2.79	-2.95	-0.53	Upgrade
Change in Working Capital	-0.01	-0.19	0.63	-0.39	-0.3	Upgrade

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