First Tin Plc (LON:1SN)

First Tin Cash Flow Statement

Financials in millions GBP. Fiscal year is July - June.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-1.55	-2.02	-2.26	-3.24	-1.21
Depreciation & Amortization	0.05	0.05	0.05	0.02	0.01
Loss (Gain) From Sale of Assets	-	0.01	0.02	-	-
Stock-Based Compensation	-	-	-	0.71	0.16
Other Operating Activities	-0.15	-0.09	-0.1	-	-0.11
Change in Accounts Receivable	0.07	0.35	0.53	-0.36	-0.32
Change in Accounts Payable	0.13	-0.43	-0.28	1.5	0.11
Operating Cash Flow	-1.46	-2.14	-2.03	-1.37	-1.36
Capital Expenditures	-0.16	-0.69	-1.02	-0.6	-0.03
Cash Acquisitions	-	-	-	0	-0.73
Sale (Purchase) of Intangibles	-2.73	-5.69	-6.36	-5.29	-0.59
Investment in Securities	-	-	-	-	0.33
Other Investing Activities	0.15	0.26	0.32	-	-
Investing Cash Flow	-2.73	-6.12	-7.06	-5.89	-1.83
Issuance of Common Stock	10.12	-	-	19	5.6
Other Financing Activities	-0.77	-	-	-0.37	-0.2
Financing Cash Flow	9.35	-	-	18.63	5.4
Foreign Exchange Rate Adjustments	-0.13	-0.06	-0.07	-0.05	0.05
Net Cash Flow	5.03	-8.32	-9.17	11.32	2.26
Free Cash Flow	-1.62	-2.83	-3.05	-1.97	-1.39
Free Cash Flow Per Share	-0.00	-0.01	-0.01	-0.01	-0.01
Cash Interest Paid	0	0	0	0	0.2
Levered Free Cash Flow	-3.71	-	-8.55	-6.08	-1.51
Unlevered Free Cash Flow	-3.71	-	-8.55	-6.08	-1.47
Change in Working Capital	0.2	-0.09	0.25	1.15	-0.2

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