Yukon Metals 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 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022
Net Income	-4.66	-4.27	-1.99	-0.24	-0.1
Depreciation & Amortization	0.04	0.02	0.23	-	-
Loss (Gain) From Sale of Assets	0	-	-	-	-
Stock-Based Compensation	1.61	1.32	0.38	-	-
Other Operating Activities	-0	-0.26	-	-	-
Change in Accounts Receivable	-0.11	0.1	-0.1	-0	-
Change in Accounts Payable	0.16	0.05	-0.03	-0	-0.01
Change in Other Net Operating Assets	-0.05	0.41	-0.27	-0.01	-
Operating Cash Flow	-3.01	-2.61	-1.78	-0.25	-0.11
Capital Expenditures	-8.92	-2.96	-0.82	-0.17	-0.01
Sale of Property, Plant & Equipment	0	-	-	-	-
Cash Acquisitions	-	-	-2.22	-	-
Investment in Securities	-1.7	-	-4	-	-
Investing Cash Flow	-10.63	-2.96	-7.04	-0.17	-0.01
Long-Term Debt Repaid	-0.03	-	-	-	-
Total Debt Repaid	-0.03	-0.01	-	-	-
Net Debt Issued (Repaid)	-0.03	-0.01	-	-	-
Issuance of Common Stock	11.79	0.03	15.27	0.65	0.23
Other Financing Activities	-0.89	-0	-0.53	-0.13	-0.02
Financing Cash Flow	10.87	0.02	14.74	0.52	0.21
Net Cash Flow	-2.76	-5.55	5.92	0.1	0.1
Free Cash Flow	-11.93	-5.57	-2.6	-0.42	-0.11
Free Cash Flow Per Share	-0.13	-0.05	-0.07	-0.02	-0.01
Levered Free Cash Flow	-10.28	-	-1.41	-0.24	-0.08
Unlevered Free Cash Flow	-10.28	-	-1.41	-0.24	-0.08
Change in Working Capital	0.01	0.57	-0.41	-0.01	-0.01