Emerita Resources Corp. (FRA:LLJA)

Emerita Resources Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020
Net Income	-19.57	-12.93	-21.49	-20.71	-17.23	-1.24
Depreciation & Amortization	0.07	0.16	0.03	0.01	0	0
Loss (Gain) From Sale of Assets	0.01	0.01	-	-	-	-
Loss (Gain) From Sale of Investments	0.02	0.02	0.03	-	-	-
Stock-Based Compensation	4.94	-	1.6	9.09	13.21	0.35
Other Operating Activities	0.86	-0.5	-0.1	-0.07	0	-0.65
Change in Other Net Operating Assets	2.3	1.8	-1.14	-0.62	-0.27	-0.02
Operating Cash Flow	-11.37	-11.44	-21.07	-12.29	-4.28	-1.55
Capital Expenditures	-2.02	-0.18	-0.08	-0.32	-0	-
Sale of Property, Plant & Equipment	0.06	0.04	-	-	-	-
Other Investing Activities	0.01	0.01	0.02	-0.23	-0.07	-
Investing Cash Flow	-1.95	-0.13	-0.06	-0.56	-0.08	-
Long-Term Debt Issued	-	-	-	-	-	0.15
Long-Term Debt Repaid	-	-	-	-	-0.34	-0.16
Net Debt Issued (Repaid)	-	-	-	-	-0.34	-0.01
Issuance of Common Stock	17.82	13.23	11.61	6.18	32.77	2.38
Other Financing Activities	-0.47	-0.51	-0.8	-	-2.07	-0.11
Financing Cash Flow	17.35	12.72	10.81	6.18	30.36	2.26
Foreign Exchange Rate Adjustments	-0	0.03	-0.02	-	-	-
Net Cash Flow	4.02	1.18	-10.35	-6.67	26	0.71
Free Cash Flow	-13.39	-11.62	-21.16	-12.62	-4.29	-1.55
Free Cash Flow Per Share	-0.05	-0.05	-0.10	-0.06	-0.03	-0.03
Levered Free Cash Flow	-7.18	-6.68	-13.23	-4.79	2.17	-1.56
Unlevered Free Cash Flow	-6.42	-6.58	-13.23	-4.79	2.17	-1.52
Change in Working Capital	2.3	1.8	-1.14	-0.62	-0.27	-0.02

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