Nouveau Monde Graphite Cash Flow Statement

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

Millions CAD. 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	-105.18	-73.29	-55.98	-47.71	-39.89
Depreciation & Amortization	7.34	9.09	8.15	4.56	1.1
Other Amortization	-	-	-	-	0.01
Loss (Gain) From Sale of Assets	0.15	1.13	0.01	-	0.01
Loss (Gain) From Sale of Investments	-0.13	0.75	-0.28	1.7	-
Stock-Based Compensation	4.29	3.93	3.06	8.71	6.68
Other Operating Activities	48.2	7.93	3.45	-9.06	1.03
Change in Accounts Payable	-	1.88	0.61	-2.8	3.9
Change in Unearned Revenue	-	-0.47	0.17	0.02	-1.51
Change in Other Net Operating Assets	3.16	-2.92	1.3	-0.29	-5.64
Operating Cash Flow	-42.17	-51.95	-39.52	-44.88	-34.33
Capital Expenditures	-13.68	-14.06	-10.07	-26.68	-36.98
Investment in Securities	-	-	-	-4.14	-
Other Investing Activities	-	-	-	2.82	2.41
Investing Cash Flow	-13.68	-14.06	-10.07	-28	-34.58
Long-Term Debt Issued	-	-	-	67.2	1.19
Long-Term Debt Repaid	-0.88	-1.2	-0.71	-0.59	-2.41
Net Debt Issued (Repaid)	-0.88	-1.2	-0.71	66.61	-1.22
Issuance of Common Stock	27.68	139.39	30.14	4.72	134.07
Other Financing Activities	-2.8	-2.72	-3.14	-1.04	-7.12
Financing Cash Flow	24.01	135.46	26.29	70.29	125.73
Foreign Exchange Rate Adjustments	-0.51	0.51	-0.29	0.16	1.01
Net Cash Flow	-32.36	69.96	-23.59	-2.43	57.84
Free Cash Flow	-55.85	-66.01	-49.59	-71.56	-71.31
Free Cash Flow Per Share	-0.36	-0.64	-0.82	-1.29	-1.66
Cash Interest Paid	-	0.07	0.07	0.07	0.1
Cash Income Tax Paid	-	-1.11	-	-0.56	-
Levered Free Cash Flow	2.17	-39.7	-37.34	-50.91	-53.19
Unlevered Free Cash Flow	2.17	-37.11	-30.29	-49.83	-51.75
Change in Working Capital	3.16	-1.51	2.08	-3.07	-3.25

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