Yukon Metals Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Net Income	-4.27	-1.99	-0.24	-0.1	-0.11
Depreciation & Amortization	0.02	0.23	-	-	-
Stock-Based Compensation	1.32	0.38	-	-	-
Other Operating Activities	-0.26	-	-	-	-
Change in Accounts Receivable	0.1	-0.1	-0	-	-
Change in Accounts Payable	0.05	-0.03	-0	-0.01	0.03
Change in Other Net Operating Assets	0.41	-0.27	-0.01	-	-
Operating Cash Flow	-2.61	-1.78	-0.25	-0.11	-0.08
Capital Expenditures	-2.96	-0.82	-0.17	-0.01	-0.04
Cash Acquisitions	-	-2.22	-	-	-
Investment in Securities	-	-4	-	-	-
Other Investing Activities	-	-	-	-	-0.01
Investing Cash Flow	-2.96	-7.04	-0.17	-0.01	-0.05
Total Debt Repaid	-0.01	-	-	-	-
Net Debt Issued (Repaid)	-0.01	-	-	-	-
Issuance of Common Stock	0.03	15.27	0.65	0.23	0.21
Other Financing Activities	-0	-0.53	-0.13	-0.02	-0.06
Financing Cash Flow	0.02	14.74	0.52	0.21	0.15
Net Cash Flow	-5.55	5.92	0.1	0.1	0.02
Free Cash Flow	-5.57	-2.6	-0.42	-0.11	-0.11
Free Cash Flow Per Share	-0.06	-0.07	-0.02	-0.01	-0.01
Levered Free Cash Flow	-	-1.41	-0.24	-0.08	-
Unlevered Free Cash Flow	-	-1.41	-0.24	-0.08	-
Change in Working Capital	0.57	-0.41	-0.01	-0.01	0.03

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