Koryx Copper Cash Flow Statement

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

Millions CAD. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Net Income	-31.95	-16.49	-4.07	-1.81	-8.92	-2.67
Depreciation & Amortization	0.13	0.09	0.02	0	7.28	0.04
Loss (Gain) From Sale of Assets	-	-	-	-0.02	-	-
Asset Writedown & Restructuring Costs	-0.11	-	-0.06	-	0.07	-
Loss (Gain) on Equity Investments	-	-	-	-	-	0.04
Stock-Based Compensation	3.5	2.24	0.37	0.06	0.34	0.55
Other Operating Activities	0.36	0.11	0.01	-	-	0.06
Change in Accounts Payable	2.12	2.99	0.07	0	-0.07	-0.33
Change in Other Net Operating Assets	-1.82	-2.54	-0.2	-0.07	0.07	-0.09
Operating Cash Flow	-18.47	-13.61	-3.86	-1.85	-1.23	-2.39
Capital Expenditures	-0.75	-0.33	-0.16	-	-0.28	-2.19
Sale of Property, Plant & Equipment	-	-	-	0.07	-	-
Investment in Securities	-0.45	-0.05	-	-	-	-
Investing Cash Flow	-1.2	-0.38	-0.16	0.07	-0.28	-2.19
Total Debt Issued	-0.03	-	-	-	-	-
Short-Term Debt Repaid	-	-	-	-	-	-0.03
Long-Term Debt Repaid	-	-0.04	-	-	-	-
Total Debt Repaid	-0.08	-0.04	-	-	-	-0.03
Net Debt Issued (Repaid)	-0.11	-0.04	-	-	-	-0.03
Issuance of Common Stock	26	42.14	6.49	1.09	-	7.35
Other Financing Activities	-	-	-0.27	-0.03	-	-0.43
Financing Cash Flow	25.89	42.1	6.22	1.05	-	6.89
Net Cash Flow	6.22	28.11	2.2	-0.73	-1.51	2.3
Free Cash Flow	-19.22	-13.94	-4.02	-1.85	-1.51	-4.58
Free Cash Flow Per Share	-0.24	-0.20	-0.09	-0.06	-0.05	-0.18
Levered Free Cash Flow	-3.06	-8.5	-2.42	-1.04	1.87	-3.62
Unlevered Free Cash Flow	-3.04	-8.49	-2.42	-1.04	1.87	-3.58
Change in Working Capital	9.61	0.45	-0.13	-0.07	-0	-0.42

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