Heliostar Metals Cash Flow Statement

Financials in millions CAD. Fiscal year is April - March.

Millions CAD. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Dec '24 Dec 31, 2024	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021	Mar '20 Mar 31, 2020	2015 - 2019
Net Income	71.12	-19.93	-4.53	-12.46	-8.26	-1.59	Upgrade
Depreciation & Amortization	0.08	0.16	0.03	0.05	0.01	0	Upgrade
Other Amortization	-	-	-	-	-	0	Upgrade
Loss (Gain) From Sale of Investments	-	0.02	0.1	0.13	0.16	-0.15	Upgrade
Stock-Based Compensation	2.15	1.91	1.26	1.06	1.18	0.22	Upgrade
Other Operating Activities	-87.4	0.19	-	0	-1	-0	Upgrade
Change in Accounts Receivable	-1.05	-0.04	-0.03	0.02	-0.02	0	Upgrade
Change in Accounts Payable	5.66	0.87	-0.79	1.4	0.34	-0.04	Upgrade
Change in Other Net Operating Assets	1.14	2.03	-1.63	-0.32	-0.23	-0.01	Upgrade
Operating Cash Flow	-7.9	-14.8	-5.61	-10.12	-7.83	-1.57	Upgrade
Capital Expenditures	-2.53	-0.1	-0.12	-0.35	-0.28	-0.12	Upgrade
Cash Acquisitions	-	-	-14.06	-	1.42	-	Upgrade
Investment in Securities	-	0.01	-	1.41	1.07	0.31	Upgrade
Other Investing Activities	-0	-	0.01	-	-	-	Upgrade
Investing Cash Flow	-2.53	-0.09	-14.17	1.06	2.2	0.19	Upgrade
Issuance of Common Stock	12.52	12.28	23.41	9.73	7.15	-	Upgrade
Other Financing Activities	-0.77	-0.77	-0.67	-0.73	-0.34	-	Upgrade
Financing Cash Flow	15.81	11.51	22.73	9	6.81	-	Upgrade
Net Cash Flow	4.2	-3.38	2.95	-0.06	1.18	-1.38	Upgrade
Free Cash Flow	-10.43	-14.91	-5.73	-10.47	-8.11	-1.69	Upgrade
Free Cash Flow Per Share	-0.05	-0.09	-0.10	-0.27	-0.30	-0.08	Upgrade
Levered Free Cash Flow	-55.19	-3.94	-3.52	-5.27	-4.55	-1.05	Upgrade
Unlevered Free Cash Flow	-55.19	-3.94	-3.52	-5.27	-4.55	-1.05	Upgrade
Change in Net Working Capital	48.86	-5.3	2.42	-1.12	-0.12	0.05	Upgrade

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.