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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-36.27	-34.28	-15.19	-23.12	-8.6	-10.6
Depreciation & Amortization	0.17	0.13	0.01	0.06	0.1	0.11
Loss (Gain) From Sale of Assets	0	0	0	0.19	0.01	-0.06
Asset Writedown & Restructuring Costs	-	-	-	-	0.62	-
Loss (Gain) From Sale of Investments	-0.76	-0.27	-0.25	-1.08	0.01	-0.02
Stock-Based Compensation	2.62	0.49	1.87	0.1	0.16	1.99
Other Operating Activities	-0.41	-0.68	-1.32	6.43	-0.12	-
Change in Accounts Payable	-3	4.65	1.61	0.07	0.17	-0.1
Change in Income Taxes	1.02	1	0.91	9.71	0.59	-
Change in Other Net Operating Assets	-0.62	-0.98	0.29	0.21	0.69	0.07
Operating Cash Flow	-37.24	-29.95	-12.05	-7.43	-6.36	-8.61
Capital Expenditures	-0.11	-0.11	-	-	-	-0
Sale of Property, Plant & Equipment	0	0	-	0.78	0	0.32
Investment in Securities	18.51	27.47	-3.5	-0.2	-27.38	-
Investing Cash Flow	18.4	27.36	-3.5	0.58	-27.37	0.31
Long-Term Debt Repaid	-	-0.06	-	-	-	-
Net Debt Issued (Repaid)	-0.09	-0.06	-	-	-	-
Issuance of Common Stock	105.01	30	51.92	0	-	-
Other Financing Activities	-4.5	-1.26	-2.08	-	-	-
Financing Cash Flow	100.42	28.69	49.84	0	-	-
Net Cash Flow	81.58	26.1	34.29	-6.85	-33.74	-8.3
Free Cash Flow	-37.35	-30.05	-12.05	-7.43	-6.36	-8.61
Free Cash Flow Per Share	-0.31	-0.26	-0.11	-0.07	-0.06	-0.09
Levered Free Cash Flow	-9.97	-1.25	-2.17	14.31	-2.53	-3.2
Unlevered Free Cash Flow	-9.96	-1.23	-2.17	14.31	-2.53	-3.2
Change in Working Capital	-2.6	4.66	2.81	9.98	1.45	-0.03