G Mining Ventures 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 2021	2018 - 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	Oct '21 Oct 31, 2021	2018 - 2020
Net Income	244.44	62.01	-7.18	-1.9	-2.82	-3.05	Upgrade
Depreciation & Amortization	55.46	20.7	0.35	0.38	0.01	0	Upgrade
Loss (Gain) From Sale of Assets	-1.46	-1.46	-	-	-	-	Upgrade
Loss (Gain) on Equity Investments	0.16	0.16	-	-	-	-	Upgrade
Stock-Based Compensation	4.18	1.67	1.71	1.3	0.77	0.74	Upgrade
Other Operating Activities	-11.25	8.24	253.48	-1.88	0.15	-	Upgrade
Change in Accounts Receivable	-13.95	-1.97	-0.41	-1	-0.29	-0.23	Upgrade
Change in Inventory	-43.97	-57.87	-7.18	-	-	-	Upgrade
Change in Accounts Payable	21.7	-1.86	-0.92	2.06	0.86	0.53	Upgrade
Change in Other Net Operating Assets	-0.32	-1.12	-0.84	-0.17	-2.58	-0.03	Upgrade
Operating Cash Flow	254.98	28.49	239.02	-1.2	-3.9	-2.04	Upgrade
Operating Cash Flow Growth	-	-88.08%	-	-	-	-	Upgrade
Capital Expenditures	-276.86	-139.96	-304.66	-95.21	-2.89	-0.04	Upgrade
Sale of Property, Plant & Equipment	-	-	0.01	0.01	-	-	Upgrade
Cash Acquisitions	0.37	21.43	-	-	-18.04	-20.57	Upgrade
Other Investing Activities	-1.19	-1.3	-	0.6	-	-	Upgrade
Investing Cash Flow	-277.69	-119.83	-304.65	-94.61	-20.93	-20.61	Upgrade
Long-Term Debt Issued	-	84.11	35.19	-	-	-	Upgrade
Long-Term Debt Repaid	-	-12.54	-3.95	-0.05	-	-	Upgrade
Total Debt Repaid	-20.26	-12.54	-3.95	-0.05	-0.01	-	Upgrade
Net Debt Issued (Repaid)	-18.18	71.57	31.24	-0.05	-0.01	-	Upgrade
Issuance of Common Stock	23.58	118.82	0.02	131.13	76.45	91.87	Upgrade
Other Financing Activities	0.25	-0.09	-0.21	-3.72	-4.03	-4.79	Upgrade
Financing Cash Flow	5.65	190.31	31.05	127.36	72.42	87.08	Upgrade
Foreign Exchange Rate Adjustments	7.09	-10.16	5.09	-7.17	0.95	-	Upgrade
Net Cash Flow	-9.97	88.82	-29.49	24.39	48.54	64.43	Upgrade
Free Cash Flow	-21.88	-111.47	-65.64	-96.41	-6.79	-2.08	Upgrade
Free Cash Flow Margin	-4.45%	-76.74%	-	-	-	-	Upgrade
Free Cash Flow Per Share	-0.10	-0.67	-0.59	-1.16	-0.20	-0.07	Upgrade
Levered Free Cash Flow	-95.17	-34.19	-283.01	-85.6	-	0.11	Upgrade
Unlevered Free Cash Flow	-80.66	-28.95	-283.01	-85.6	-	0.11	Upgrade
Change in Working Capital	-36.55	-62.82	-9.35	0.9	-2.01	0.27	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.