Forge Resources Corp. (FRGGF)

Forge Resources Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 30, 2025	Aug 31, 2025	Aug 31, 2024	Aug 31, 2023	Aug 31, 2022	Aug 31, 2021
Net Income	-5.82	-6.25	-3.13	-8	-2.16	-2.49
Depreciation & Amortization	0	-	-	7.5	-	0.73
Loss (Gain) From Sale of Assets	-	-	0	-	-	-
Loss (Gain) on Equity Investments	0.02	0.06	0.14	-	-	-
Stock-Based Compensation	3.85	4.33	1.34	0.04	0.77	0.9
Other Operating Activities	-0.02	-0.03	0.04	-	0.78	0.33
Change in Accounts Payable	-0.11	0.57	-0.43	0.14	-0.45	0.45
Change in Other Net Operating Assets	1.06	0.51	-0.51	0.06	-0.02	-0.13
Operating Cash Flow	-1.01	-0.82	-2.55	-0.26	-1.08	-0.2
Capital Expenditures	-3.53	-2.15	-3.08	-0.26	-1.82	-1.34
Cash Acquisitions	0.31	0.31	-	-	-	-
Divestitures	-	-	-0	-	-	-
Investment in Securities	-3.01	-3.01	-1.5	-	-	-
Investing Cash Flow	-6.22	-4.84	-4.58	-0.26	-1.82	-1.34
Short-Term Debt Issued	-	-	-	-	-	1.09
Long-Term Debt Issued	-	-	-	-	0.3	-
Total Debt Issued	-	-	-	-	0.3	1.09
Net Debt Issued (Repaid)	-	-	-	-	0.3	1.09
Issuance of Common Stock	8.16	5.81	8.03	0.4	2.77	0.5
Other Financing Activities	-0.2	-0.11	-0.6	-0	-0.06	-
Financing Cash Flow	7.97	5.7	7.44	0.4	3.01	1.58
Foreign Exchange Rate Adjustments	-0.33	-0.01	-	-	-	-
Net Cash Flow	0.41	0.04	0.31	-0.12	0.11	0.04
Free Cash Flow	-4.54	-2.96	-5.62	-0.52	-2.91	-1.54
Free Cash Flow Per Share	-0.05	-0.04	-0.08	-0.01	-0.06	-0.04
Levered Free Cash Flow	-1	0.05	-5.29	5.18	-1.56	-0.56
Unlevered Free Cash Flow	-0.97	0.07	-5.29	5.18	-1.54	-0.55
Change in Working Capital	0.96	1.08	-0.94	0.2	-0.46	0.32

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