Silver Elephant Mining Cash Flow Statement

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

Millions CAD. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2016 - 2020
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	2016 - 2020
Net Income	-8.23	-15.25	-3.65	-6.96	-6.83	Upgrade
Depreciation & Amortization	0.11	1.75	0.15	0.15	1.37	Upgrade
Loss (Gain) From Sale of Assets	-0.27	-0.55	-0.06	-	-	Upgrade
Asset Writedown & Restructuring Costs	-	-	-	0.93	-	Upgrade
Loss (Gain) From Sale of Investments	-	0.2	-	-	0.22	Upgrade
Loss (Gain) on Equity Investments	1.16	0.12	-	-	-	Upgrade
Stock-Based Compensation	0.62	1.47	3.26	2.18	1.24	Upgrade
Provision & Write-off of Bad Debts	-	-	-	-	-0.05	Upgrade
Other Operating Activities	0.66	-1.51	-4.85	-1.81	1.28	Upgrade
Change in Accounts Receivable	0.02	0.33	-0.29	-0.39	0.05	Upgrade
Change in Accounts Payable	-2.02	-0.2	0.6	0.65	0.53	Upgrade
Change in Other Net Operating Assets	4.34	13.38	-0.23	-	0.01	Upgrade
Operating Cash Flow	-3.6	-0.26	-5.06	-5.25	-2.19	Upgrade
Capital Expenditures	-0.87	-1.83	-9.72	-9.44	-15.21	Upgrade
Sale of Property, Plant & Equipment	-	-	0.27	-	-	Upgrade
Divestitures	-0.02	-0.55	-	-	-	Upgrade
Investment in Securities	-	-	-	2.11	-0.22	Upgrade
Other Investing Activities	-0.06	0.21	-0.05	-0.06	-	Upgrade
Investing Cash Flow	-0.95	-1.65	-9.5	-7.39	-15.43	Upgrade
Long-Term Debt Issued	-	-	-	3.75	-	Upgrade
Total Debt Issued	-	-	3	3.75	-	Upgrade
Long-Term Debt Repaid	-0.37	-0.53	-	-	-0.02	Upgrade
Total Debt Repaid	-0.37	-0.53	-0.01	-	-0.02	Upgrade
Net Debt Issued (Repaid)	-0.37	-0.53	2.99	3.75	-0.02	Upgrade
Issuance of Common Stock	2.62	0.19	2.72	1.83	11.72	Upgrade
Other Financing Activities	0.38	2.95	3.58	7.51	6.41	Upgrade
Financing Cash Flow	2.63	2.62	9.29	13.09	18.11	Upgrade
Foreign Exchange Rate Adjustments	0.01	0	0	0	-	Upgrade
Miscellaneous Cash Flow Adjustments	-0.03	-	5.37	-	-6.72	Upgrade
Net Cash Flow	-1.94	0.7	0.1	0.46	-6.23	Upgrade
Free Cash Flow	-4.46	-2.09	-14.79	-14.69	-17.4	Upgrade
Free Cash Flow Per Share	-0.12	-0.06	-0.56	-0.57	-0.83	Upgrade
Levered Free Cash Flow	-2.53	23.49	-	21.6	-15.93	Upgrade
Unlevered Free Cash Flow	-2.48	23.65	-	21.69	-15.93	Upgrade
Change in Net Working Capital	-0.1	-27.41	-	-33.8	-0.85	Upgrade

Updated Feb 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.