Montage Gold Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-68.98	-47.03	-18.49	-7.23	-18.56	-8.15
Depreciation & Amortization	0.61	0.21	5	0.14	0.14	0.11
Loss (Gain) From Sale of Assets	-0.03	-0.02	-	-	-	-
Stock-Based Compensation	7.48	6.68	0.89	0.52	1.11	0.42
Other Operating Activities	14.44	-1.31	-	-	-	-
Change in Accounts Receivable	-	-	-	-0.08	0.13	-0.48
Change in Accounts Payable	0.09	10.42	-0.74	0.79	-0.69	0.93
Change in Other Net Operating Assets	-1.35	-0.76	0.16	-	-	-
Operating Cash Flow	-45.41	-31.81	-13.18	-5.86	-17.87	-7.35
Capital Expenditures	-267.06	-32.19	-0.29	-11.14	-0.13	-0.02
Investment in Securities	-	-	0.43	-	-	-
Other Investing Activities	-48.48	-48.8	-0	-	-	-
Investing Cash Flow	-315.54	-80.99	0.14	-11.14	-0.13	-0.02
Issuance of Common Stock	-	150.76	12.99	16.36	0.04	27.11
Other Financing Activities	383.31	72.68	-0.97	-0.65	-	-1.52
Financing Cash Flow	382.02	223.43	12.01	15.71	0.04	25.59
Foreign Exchange Rate Adjustments	-1.09	-0.29	0.05	-0	-0.19	-0.05
Miscellaneous Cash Flow Adjustments	-	-	-0	-	-	-
Net Cash Flow	19.97	110.34	-0.99	-1.3	-18.16	18.18
Free Cash Flow	-312.48	-64	-13.47	-17	-18.01	-7.37
Free Cash Flow Per Share	-0.89	-0.24	-0.08	-0.15	-0.17	-0.09
Cash Interest Paid	-	-	-	0.88	-	-
Levered Free Cash Flow	-272.6	-28.55	-6.78	-14.38	-11.16	-3.94
Unlevered Free Cash Flow	-272.6	-28.54	-6.78	-13.83	-11.16	-3.94
Change in Working Capital	-1.25	9.66	-0.58	0.71	-0.56	0.45

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