Bunker Hill Mining Corp. (BHLL)

Bunker Hill Mining Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-21.86	-25.34	-13.43	0.9	-6.4	-15.75
Depreciation & Amortization	0.54	0.39	0.19	0.21	0.24	0.18
Other Amortization	-	-	-	-	-	0.95
Loss (Gain) From Sale of Assets	-	0.92	-	-	-	-
Stock-Based Compensation	1.54	1.36	1.2	1.48	1.73	2.29
Other Operating Activities	1.9	6.83	-0.82	-21.66	-12.23	0.32
Change in Accounts Receivable	-0.96	-0.1	-0.03	0.37	-0.01	-0.04
Change in Accounts Payable	1.45	2.46	-1.84	0.77	-0.13	-1.02
Change in Other Net Operating Assets	4.28	3.06	2.39	-4.58	5.43	4.07
Operating Cash Flow	-12.98	-10.42	-12.33	-22.5	-11.37	-9
Capital Expenditures	-48.64	-40.33	-11.4	-10.63	-0.09	-2.5
Sale (Purchase) of Real Estate	-	-0.31	-	-0.2	-	-
Other Investing Activities	-	-	-	-0.34	-	-
Investing Cash Flow	-48.64	-40.64	-11.4	-11.17	-0.09	-2.5
Short-Term Debt Issued	-	-	0.39	-	2.5	-
Long-Term Debt Issued	-	36.28	46	33.67	-	-
Total Debt Issued	36.6	36.28	46.39	33.67	2.5	1.54
Short-Term Debt Repaid	-	-	-1.75	-1	-	-
Long-Term Debt Repaid	-	-0.54	-5.28	-0.06	-0.13	-
Total Debt Repaid	-8.23	-0.54	-7.02	-1.06	-0.13	-2.11
Net Debt Issued (Repaid)	28.37	35.74	39.37	32.6	2.37	-0.56
Issuance of Common Stock	61.8	-	4.5	7.77	6.01	15.55
Other Financing Activities	-3	-3	-0.74	-	-	-
Financing Cash Flow	87.17	32.74	43.12	40.37	8.38	14.99
Net Cash Flow	25.55	-18.32	19.39	6.7	-3.08	3.49
Free Cash Flow	-61.62	-50.75	-23.73	-33.13	-11.47	-11.5
Free Cash Flow Per Share	-0.11	-0.15	-0.09	-0.12	-0.07	-0.11
Cash Interest Paid	-	-	0.32	-	-	-
Levered Free Cash Flow	-65.08	-33.62	-23.28	-37.66	-6.33	-
Unlevered Free Cash Flow	-60.22	-28.56	-18.83	-34.78	-6.27	-
Change in Working Capital	4.66	5.42	0.53	-3.44	5.29	3.01

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