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 2026	FY 2025	FY 2024	FY 2023
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023
Net Income	22.73	-9.37	-18.02	-9.74
Depreciation & Amortization	0.02	0.04	0.49	0.19
Stock-Based Compensation	0.36	0.62	1.47	4.08
Other Adjustments	0.3	2.76	2.29	-0.95
Change in Receivables	0.04	0.02	0.33	-0.36
Changes in Accounts Payable	-1.36	-2.02	-0.2	0.75
Changes in Other Operating Activities	-25.93	4.34	13.38	-0.29
Operating Cash Flow	-3.84	-3.6	-0.26	-6.33
Capital Expenditures	0.28	-0.87	-1.83	-12.15
Sale of Property, Plant & Equipment	-	-	0.51	0.33
Purchases of Intangible Assets	-	-0.08	-	-
Purchases of Investments	-0	-0.01	-	-
Proceeds from Sale of Investments	0.58	0.02	0.21	-
Proceeds from Business Divestments	0.16	-	0.23	-
Other Investing Activities	-0.05	-0.02	-0.78	-0.06
Investing Cash Flow	0.96	-0.95	-1.65	-11.88
Long-Term Debt Issued	-	-	-	3.75
Long-Term Debt Repaid	-	-0.34	-0.51	-
Net Long-Term Debt Issued (Repaid)	-	-0.34	-0.51	3.75
Issuance of Common Stock	2.95	2.62	0.19	3.41
Net Common Stock Issued (Repurchased)	2.95	2.62	0.19	3.41
Other Financing Activities	-0.02	0.36	2.93	4.46
Financing Cash Flow	2.93	2.63	2.62	11.62
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0	0.01	0	0
Net Cash Flow	0.05	-1.91	0.7	-6.59
Free Cash Flow	-3.56	-4.46	-2.09	-18.48
Free Cash Flow Per Share	-0.07	-0.12	-0.06	-0.70
Levered Free Cash Flow	-4.01	-7.07	-3.92	-12.32
Unlevered Free Cash Flow	-29.87	-2.13	6.13	-23.21