Gold Reserve Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-28.43	-15.19	-23.12	-8.6	-10.6	-11.52
Depreciation & Amortization	0.08	0.01	0.06	0.1	0.11	0.12
Loss (Gain) From Sale of Assets	0	-	0.19	0.01	-0.06	0.03
Asset Writedown & Restructuring Costs	0	0	-	0.62	-	3.75
Loss (Gain) From Sale of Investments	0.04	-0.25	-1.08	0.01	-0.02	-0.01
Stock-Based Compensation	1.75	1.87	0.1	0.16	1.99	0.66
Other Operating Activities	-1.02	-1.32	6.43	-0.12	-	-1.09
Change in Accounts Payable	5.95	1.61	0.07	0.17	-0.1	0.11
Change in Income Taxes	1	0.91	9.71	0.59	-	3.2
Change in Other Net Operating Assets	0.14	0.29	0.21	0.69	0.07	0.17
Operating Cash Flow	-20.48	-12.05	-7.43	-6.36	-8.61	-4.56
Capital Expenditures	-0.11	-	-	-	-0	-0.05
Sale of Property, Plant & Equipment	0	-	0.78	0	0.32	0.1
Investment in Securities	26.63	-3.5	-0.2	-27.38	-	0.1
Investing Cash Flow	26.53	-3.5	0.58	-27.37	0.31	0.15
Issuance of Common Stock	30	51.92	0	-	-	-
Other Financing Activities	-1.26	-2.08	-	-	-	-
Financing Cash Flow	28.75	49.84	0	-	-	-
Net Cash Flow	34.79	34.29	-6.85	-33.74	-8.3	-4.41
Free Cash Flow	-20.59	-12.05	-7.43	-6.36	-8.61	-4.61
Free Cash Flow Per Share	-0.18	-0.11	-0.07	-0.06	-0.09	-0.05
Levered Free Cash Flow	2.2	-2.17	14.31	-2.53	-3.2	-0.86
Unlevered Free Cash Flow	2.2	-2.17	14.31	-2.53	-3.2	-0.86
Change in Working Capital	7.09	2.81	9.98	1.45	-0.03	3.49

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