Silver Crown Royalties Inc. (NEO:SCRI)

Silver Crown Royalties Cash Flow Statement

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

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Net Income	-3.05	-4.31	-3.59	-1.48	-0.22
Depreciation & Amortization	0.59	0.14	0.06	0.01	-
Asset Writedown & Restructuring Costs	2.26	2.26	-	-	-
Stock-Based Compensation	2.46	0.85	0.88	0.47	0.2
Other Operating Activities	0.11	-0.22	1.51	-0.01	-0
Change in Accounts Receivable	-3.85	-1.01	-0.46	-0.13	-0
Change in Accounts Payable	-0.15	-0.06	0.15	0.39	0.01
Change in Other Net Operating Assets	0.14	0.04	-0.23	-0.26	-
Operating Cash Flow	-1.52	-1.78	-1.69	-1	-0.02
Operating Cash Flow Growth	-	-	-	-	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Capital Expenditures	-12.31	-4.03	-2.15	-3.77	-
Investment in Securities	-4.39	-	-	0.1	-0.1
Other Investing Activities	-2.57	-0.44	0.04	0.01	0
Investing Cash Flow	-19.27	-4.47	-2.12	-3.66	-0.1

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Issuance of Common Stock	24.32	6.45	5.46	5.08	0.16
Other Financing Activities	-0.67	-0.84	-0.26	-0.32	-
Financing Cash Flow	23.65	5.61	5.2	4.76	0.16

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Net Cash Flow	2.86	-0.65	1.39	0.1	0.04

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Free Cash Flow	-13.83	-5.81	-3.84	-4.77	-0.02
Free Cash Flow Growth	-	-	-	-	-
Free Cash Flow Margin	-303.75%	-471.15%	-660.93%	-3823.47%	-
Free Cash Flow Per Share	-2.87	-1.92	-1.92	-4.47	-0.01
Levered Free Cash Flow	-14.4	-5.11	-2.96	-3.94	-
Unlevered Free Cash Flow	-14.4	-5.11	-2.96	-3.94	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Change in Working Capital	-3.86	-1.04	-0.54	0.01	0.01

Data Source: S&P Global Market Intelligence Last updated: Oct 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Nov 6, 2026

Data Sources Report a data error