Canada Nickel Company Cash Flow Statement

Financials in millions CAD. Fiscal year is November - October.

Millions CAD. Fiscal year is Nov - Oct.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021
Net Income	-26.21	-3.22	-14.22	-5.54	-6.38
Depreciation & Amortization	1.02	0.21	0.23	0.18	0.08
Stock-Based Compensation	3.44	3.86	4.62	4.61	3.82
Other Operating Activities	8.71	-11.26	3.06	-3.93	-1.34
Change in Accounts Receivable	0.46	0.08	-0.29	0.3	-0.48
Change in Accounts Payable	-0.09	1.87	-0.74	0.73	0.11
Change in Other Net Operating Assets	7.69	-6.39	-0.06	1.77	-2.1
Operating Cash Flow	-4.99	-14.84	-7.39	-1.87	-6.3
Capital Expenditures	-45.53	-56.91	-37.37	-49.51	-19.84
Investing Cash Flow	-45.53	-56.91	-37.37	-49.51	-19.84
Short-Term Debt Issued	26.96	19.9	15.77	25.51	-
Long-Term Debt Issued	20	-	-	-	-
Total Debt Issued	46.96	19.9	15.77	25.51	-
Short-Term Debt Repaid	-23.2	-17.34	-14.51	-12.83	-
Long-Term Debt Repaid	-0.35	-0.09	-0.11	-	-
Total Debt Repaid	-23.54	-17.42	-14.63	-12.83	-
Net Debt Issued (Repaid)	23.42	2.48	1.14	12.69	-
Issuance of Common Stock	24.08	59.49	45.05	48.37	18.3
Financing Cash Flow	47.5	61.97	46.19	61.06	18.3
Net Cash Flow	-3.03	-9.78	1.42	9.68	-7.83
Free Cash Flow	-50.52	-71.75	-44.76	-51.38	-26.14
Free Cash Flow Per Share	-0.26	-0.42	-0.34	-0.49	-0.31
Levered Free Cash Flow	-66.75	-38.68	-47.31	-45.59	-16.84
Unlevered Free Cash Flow	-66.12	-38.68	-46.17	-45.31	-16.84
Change in Working Capital	8.06	-4.44	-1.08	2.8	-2.48

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