Northern Graphite Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Net Income	-35.37	-38.8	-23.64	-14.55	-3.23	-0.87	Upgrade
Depreciation & Amortization	4.89	5.34	3.24	2.77	0.03	0.03	Upgrade
Loss (Gain) From Sale of Assets	-	-	-	-	-	-0.02	Upgrade
Asset Writedown & Restructuring Costs	4.38	4.66	2.68	3.17	-	-	Upgrade
Loss (Gain) From Sale of Investments	0.09	0.09	0.07	0.19	-0.41	0.1	Upgrade
Stock-Based Compensation	0.45	0.56	1.31	1.8	0.84	0.2	Upgrade
Other Operating Activities	19.21	21.07	6.01	6	0.02	-	Upgrade
Change in Accounts Receivable	2.73	0.53	0.73	-5.29	-0.04	-	Upgrade
Change in Inventory	2.15	4.62	3.82	-6.22	-	-	Upgrade
Change in Accounts Payable	1.73	0.76	1.05	1.63	1.39	0.05	Upgrade
Change in Other Net Operating Assets	-	-	-	-	-	-0.03	Upgrade
Operating Cash Flow	0.25	-1.18	-4.73	-10.51	-1.4	-0.53	Upgrade
Capital Expenditures	-0.89	-0.9	-4.92	-6.46	-0.68	-0.17	Upgrade
Sale of Property, Plant & Equipment	0.01	-	-	-	-	0.03	Upgrade
Cash Acquisitions	-	-	-	-45.64	-0.62	-	Upgrade
Divestitures	-	-	-	-	-	0.5	Upgrade
Investment in Securities	0.4	0.4	0.22	-	-	-	Upgrade
Other Investing Activities	-0.08	-0.07	0.22	0.52	-	-	Upgrade
Investing Cash Flow	-0.56	-0.56	-4.48	-51.57	-1.3	0.35	Upgrade
Long-Term Debt Issued	-	-	3.9	19.68	-	-	Upgrade
Net Debt Issued (Repaid)	-	-	3.9	19.68	-	-	Upgrade
Issuance of Common Stock	0.55	0.1	4.72	21.74	4.53	-	Upgrade
Other Financing Activities	-0.65	-1.11	-1.27	21.95	0.53	-	Upgrade
Financing Cash Flow	-0.1	-1.01	7.34	63.38	5.06	-	Upgrade
Foreign Exchange Rate Adjustments	0.03	0.01	-0.1	0.2	-	-	Upgrade
Net Cash Flow	-0.39	-2.74	-1.96	1.5	2.37	-0.17	Upgrade
Free Cash Flow	-0.63	-2.07	-9.65	-16.96	-2.08	-0.7	Upgrade
Free Cash Flow Margin	-2.99%	-9.12%	-56.41%	-141.45%	-	-	Upgrade
Free Cash Flow Per Share	-0.01	-0.02	-0.07	-0.16	-0.03	-0.01	Upgrade
Levered Free Cash Flow	9.77	11.11	-8.24	-24.02	-0.92	-0.33	Upgrade
Unlevered Free Cash Flow	17.85	18.87	-4.25	-22.16	-0.92	-0.33	Upgrade
Change in Net Working Capital	-21.27	-22.79	-6.16	16.85	-0.59	-0.06	Upgrade

Updated Nov 27, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.