Arbor Metals Cash Flow Statement

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

Millions CAD. Fiscal year is Nov - Oct.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023	Apr '22 Apr 30, 2022	Apr '21 Apr 30, 2021
Net Income	-1.86	-1.29	-3.37	-1.93	-2.28	-2.13
Stock-Based Compensation	0.27	0.3	0.32	0.19	0.42	0.88
Other Adjustments	0.01	-0.2	1.54	-0.06	0.27	-0.2
Change in Receivables	0.06	-0.06	0.15	0.02	0.12	-0.26
Changes in Accounts Payable	-0.34	0.19	0.04	0.08	-0.03	-0.24
Changes in Other Operating Activities	-0.36	0.1	-0.01	-0.08	0.06	-0.11
Operating Cash Flow	-2.21	-0.95	-1.33	-1.78	-1.44	-2.06
Purchases of Intangible Assets	-1.23	-0.97	-1.17	-5.75	-6.47	-4.73
Proceeds from Sale of Intangible Assets	0.05	0.2	0.41	-	-	-
Proceeds from Sale of Investments	0.06	0.24	-	-	-	-
Other Investing Activities	0.02	0.1	0.14	-0.06	0.35	-
Investing Cash Flow	-1.1	-0.43	-0.62	-5.81	-6.12	-4.73
Issuance of Common Stock	7.29	0.86	2.47	7.14	6.53	7.52
Net Common Stock Issued (Repurchased)	7.29	0.86	2.47	7.14	6.53	7.52
Financing Cash Flow	7.29	0.86	2.47	7.14	6.53	7.52
Net Cash Flow	3.98	-0.52	0.53	-0.45	-1.03	0.73
Free Cash Flow	-2.21	-0.95	-1.33	-1.78	-1.44	-2.06
Free Cash Flow Per Share	-0.03	-0.02	-0.03	-0.05	-0.06	-0.14
Levered Free Cash Flow	0.43	-0.99	-3.34	-1.92	-2.25	-2.48
Unlevered Free Cash Flow	-2.85	-1.18	-3.56	-3.24	-2.77	-2.85

Updated Oct 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.