ZEB Nickel Corp. (ZBNIF)

Model N Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-0.42	-5.72	-0.99	-0.98	-1
Depreciation & Amortization	-	4.89	-	-	-
Stock-Based Compensation	-	0.17	0.2	0.34	0.26
Other Operating Activities	0.03	0	0.07	0.24	0.53
Change in Accounts Payable	0.35	0.35	0.45	0.02	-0.22
Change in Other Net Operating Assets	0.02	0.06	0.06	-0.1	-0.11
Operating Cash Flow	-0.02	-0.25	-0.21	-0.48	-0.54
Capital Expenditures	-	-0.37	-0.51	-1.02	-0.41
Cash Acquisitions	-	-	-	-	0.13
Investing Cash Flow	-	-0.37	-0.51	-1.02	-0.28
Short-Term Debt Issued	0.02	-	0.3	-	-
Total Debt Issued	0.02	0.29	0.3	-	-
Net Debt Issued (Repaid)	0.02	0.29	0.3	-	-
Issuance of Common Stock	-	-	-	0.01	2.82
Other Financing Activities	-	-	-	-	-0.12
Financing Cash Flow	0.02	0.29	0.3	0.01	2.7
Foreign Exchange Rate Adjustments	-	-0	-	-0	0.04
Net Cash Flow	-0	-0.33	-0.42	-1.5	1.92
Free Cash Flow	-0.02	-0.62	-0.71	-1.5	-0.95
Free Cash Flow Per Share	-	-0.01	-0.01	-0.03	-0.02
Levered Free Cash Flow	0.09	-	-0.57	-1.51	-
Unlevered Free Cash Flow	0.09	-	-0.51	-1.4	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.