Lithos Group Ltd. (LITSF)

Lithos Group Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jan 31, 2025	Apr 30, 2024	Apr 30, 2023	Apr 30, 2022	Apr 30, 2021	Apr 30, 2020
Net Income	-9	-7.32	-2.02	-1.04	-1.03	-0.44
Depreciation & Amortization	3.99	2.62	-	0	0	0
Stock-Based Compensation	3.21	1.52	0.13	-	-	-
Other Operating Activities	-0.18	0.33	1.3	0.45	0.58	-0.02
Change in Accounts Receivable	-	-	-	-0.02	-0.02	-0.01
Change in Accounts Payable	1.34	0.71	-0.01	-0.13	0.01	0.37
Change in Other Net Operating Assets	-0.09	-0.25	0	0	-0	0
Operating Cash Flow	-0.74	-2.39	-0.61	-0.73	-0.45	-0.09
Capital Expenditures	-0.67	-0.9	-0	-	-	-
Cash Acquisitions	-0.03	0.04	0.27	-	-	-
Other Investing Activities	-0	-	-	0.03	-	-
Investing Cash Flow	-0.71	-0.99	-0.13	0.03	-	-
Short-Term Debt Issued	-	0.75	-	0.1	0.02	0.07
Total Debt Issued	0.75	0.75	-	0.1	0.02	0.07
Short-Term Debt Repaid	-	-	-	-0.06	-0.08	-
Long-Term Debt Repaid	-	-0.02	-	-	-	-
Total Debt Repaid	-0.02	-0.02	-	-0.06	-0.08	-
Net Debt Issued (Repaid)	0.73	0.73	-	0.04	-0.05	0.07
Issuance of Common Stock	0.56	2.21	0.98	0.99	0.5	0.03
Other Financing Activities	0.02	0.56	-0.01	-	-	-
Financing Cash Flow	1.31	3.5	0.97	1.04	0.45	0.1
Foreign Exchange Rate Adjustments	0.02	-0.01	-	-	-	-
Net Cash Flow	-0.53	0.11	0.23	0.34	-0	0.01
Free Cash Flow	-1.41	-3.29	-0.61	-0.73	-0.45	-0.09
Free Cash Flow Per Share	-0.02	-0.04	-0.03	-0.09	-0.13	-0.03
Cash Interest Paid	-	-	-	0.01	0	-
Levered Free Cash Flow	0.98	-0.04	-0.21	-0.42	-0.55	0.07
Unlevered Free Cash Flow	1.44	0.23	-0.21	-0.41	-0.55	0.07
Change in Net Working Capital	-1.27	-1.31	-0.09	0.09	0.31	-0.34

Updated Mar 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.