MTB Metals Cash Flow Statement

Financials in millions CAD. Fiscal year is December - November.

Millions CAD. Fiscal year is Dec - Nov.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug '25 Aug 31, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021	Nov '20 Nov 30, 2020
Net Income	-13.73	-0.59	-2.65	-1.59	0.49	-0.54
Depreciation & Amortization	14.07	-	-	-	-	-
Loss (Gain) From Sale of Assets	-	-	1.68	-	-	-
Loss (Gain) From Sale of Investments	-0.77	-0.04	-0.04	0.48	-0.1	-0.4
Stock-Based Compensation	-	0.17	0.25	0.23	0.12	0.54
Other Operating Activities	0.01	0	-0.07	0.19	-1.03	-0.14
Change in Accounts Receivable	-0.01	0.13	-0.11	0.02	0.04	-0.08
Change in Accounts Payable	0.29	0.05	0.16	-0	-0.08	0.09
Change in Other Net Operating Assets	0.01	0.12	0.06	-0.09	0.01	-0.03
Operating Cash Flow	-0.07	-0.17	-0.7	-0.77	-0.55	-0.55
Capital Expenditures	-0.08	-0.64	-3.98	-2.21	-2.61	-1.82
Investment in Securities	-	0.16	0.13	0.02	0.08	0.27
Other Investing Activities	-0.01	-0	-0.02	-0.03	-0.01	-0.04
Investing Cash Flow	-0.08	-0.48	-3.87	-2.22	-2.55	-1.59
Issuance of Common Stock	0.16	0.62	4.46	3.1	0	5.26
Other Financing Activities	-0.05	-	-	-	-	-
Financing Cash Flow	0.61	0.62	4.46	3.1	0	5.26
Net Cash Flow	0.46	-0.03	-0.1	0.12	-3.1	3.12
Free Cash Flow	-0.14	-0.8	-4.68	-2.98	-3.17	-2.37
Free Cash Flow Per Share	-0.00	-0.01	-0.05	-0.04	-0.06	-0.06
Levered Free Cash Flow	5.58	-0.41	-4.16	-2.55	-3.49	-1.16
Unlevered Free Cash Flow	5.58	-0.41	-4.16	-2.55	-3.49	-1.16
Change in Working Capital	0.36	0.3	0.11	-0.07	-0.03	-0.01

Updated Aug 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.