Winston Gold Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2021	FY 2020	FY 2019	FY 2018	FY 2017
Period Ending	Sep '22 Sep 30, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018	Dec '17 Dec 31, 2017
Net Income	-6.22	-14.06	-13.16	-3.56	-1.78	-3.55
Depreciation & Amortization	0.44	0.43	0.33	0.04	0.04	0.04
Other Amortization	-	-	0.02	0.2	0.18	0.06
Loss (Gain) From Sale of Assets	-	-	-	-0.09	-0.32	-0.06
Loss (Gain) From Sale of Investments	-	-	0.03	-0.12	-	-
Stock-Based Compensation	-0.04	0.72	1.63	0.16	-	0.41
Other Operating Activities	0.39	0.47	0.72	0.55	0.36	0.35
Change in Accounts Receivable	-	0.08	-0.09	-	-	0
Change in Accounts Payable	1.76	1.77	0	0.19	-0.04	0.12
Change in Other Net Operating Assets	0	0.04	-0.06	-0	-0.01	0.17
Operating Cash Flow	-3.67	-10.55	-10.57	-2.63	-1.57	-2.45
Capital Expenditures	-0	-0.03	-0.69	-0.53	-	-0
Sale of Property, Plant & Equipment	-	-	-	-	-	0.11
Divestitures	-	-	-	-	0.26	-
Investment in Securities	-	-	0.18	-	-	-
Other Investing Activities	-	-0.03	-0.02	-	-0.02	-0.01
Investing Cash Flow	-0	-0.06	-0.53	-0.53	0.24	0.1
Short-Term Debt Issued	-	0.25	-	-	-	0.04
Long-Term Debt Issued	-	1.35	0.55	0.61	-	1.51
Total Debt Issued	2.71	1.61	0.55	0.61	-	1.54
Short-Term Debt Repaid	-	-	-	-	-0.04	-
Long-Term Debt Repaid	-	-0.77	-1.65	-0.37	-0.15	-0.1
Total Debt Repaid	-0.29	-0.77	-1.65	-0.37	-0.19	-0.1
Net Debt Issued (Repaid)	2.42	0.84	-1.09	0.24	-0.19	1.45
Issuance of Common Stock	1.35	8.3	13.88	3.18	1.18	0.5
Other Financing Activities	-0.02	-0.06	-0.04	-0.19	-0.06	-0.49
Financing Cash Flow	3.75	9.08	12.75	3.24	0.93	1.46
Foreign Exchange Rate Adjustments	-0.05	-0.05	-0.09	-0.01	0.01	0.01
Net Cash Flow	0.03	-1.58	1.56	0.07	-0.39	-0.89
Free Cash Flow	-3.67	-10.58	-11.26	-3.16	-1.57	-2.45
Free Cash Flow Per Share	-0.01	-0.03	-0.05	-0.02	-0.02	-0.03
Cash Interest Paid	0.01	0.01	0.01	0.15	0.01	-
Levered Free Cash Flow	-1.88	-5.74	-6.93	-2.11	-1.18	-1.42
Unlevered Free Cash Flow	-1.74	-5.65	-6.84	-2.09	-1.16	-1.42
Change in Working Capital	1.76	1.89	-0.15	0.19	-0.05	0.29

Updated Nov 25, 2022. Source: S&P Global Market Intelligence. Standard template. Financial Sources.