Gunnison Copper Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-56.43	8.49	-28.96	34.88	-69.65
Depreciation & Amortization	1.05	0.69	0.43	0.92	0.53
Loss (Gain) From Sale of Assets	-	-	-	-0.12	-
Asset Writedown & Restructuring Costs	-	38.83	-	-	-
Loss (Gain) From Sale of Investments	-0.05	-0.02	-0.05	0	-
Stock-Based Compensation	1.13	0.33	0.54	0.15	0.92
Other Operating Activities	38.3	-55.25	16.66	-49.99	55.09
Change in Accounts Receivable	-1.18	0.01	0.02	0.28	0.35
Change in Inventory	-19.91	-0.77	0.4	0.07	-0.88
Change in Accounts Payable	0.2	-0.02	0.29	-0.42	0.32
Change in Other Net Operating Assets	-1.02	0.05	0.02	0.16	-0.13
Operating Cash Flow	-37.92	-7.65	-10.66	-14.06	-13.45
Capital Expenditures	-0.61	-1	-	-1.19	-2.56
Sale of Property, Plant & Equipment	-	-	-	0.01	-
Other Investing Activities	-105.08	-29.38	2.67	-	-
Investing Cash Flow	-105.68	-30.38	2.67	-1.18	-2.56
Short-Term Debt Issued	-	-	-	-	0.15
Long-Term Debt Issued	-	-	3	-	-
Total Debt Issued	-	-	3	-	0.15
Long-Term Debt Repaid	-	-	-	-	-0.17
Net Debt Issued (Repaid)	-	-	3	-	-0.02
Issuance of Common Stock	19.3	-	-	-	23.24
Other Financing Activities	136.55	40.17	5.49	-	-
Financing Cash Flow	155.85	40.17	8.49	-	23.22
Foreign Exchange Rate Adjustments	0.12	0	0.01	-0.01	0.03
Net Cash Flow	12.36	2.14	0.51	-15.25	7.25
Free Cash Flow	-38.52	-8.65	-10.66	-15.25	-16.01
Free Cash Flow Margin	-353.66%	-622.61%	-365.09%	-364.96%	-318.00%
Free Cash Flow Per Share	-0.11	-0.03	-0.04	-0.06	-0.06
Cash Interest Paid	2.03	2.39	2.79	2.37	2.23
Levered Free Cash Flow	18.66	21.34	-6.38	-11.77	-13.93
Unlevered Free Cash Flow	21.36	23.96	-4.2	-10.5	-13.71
Change in Working Capital	-21.93	-0.72	0.73	0.09	-0.34

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.