TSX:SAU 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	-5.75	-1.01	0.38	-0.99	-1.74
Asset Writedown & Restructuring Costs	-	-	-	-	0.8
Loss (Gain) on Equity Investments	0.7	0.62	0.31	0.78	0.49
Stock-Based Compensation	2.85	-	-	-	-
Other Operating Activities	-0.47	-0.17	-1.33	-0.23	0
Change in Other Net Operating Assets	-0.99	-0	-0.04	-1.41	-0.01
Operating Cash Flow	-3.64	-0.56	-0.68	-1.85	-0.45
Capital Expenditures	-0.5	-0.56	-0.62	-0.65	-0.65
Cash Acquisitions	0.33	-	-	-	-
Investment in Securities	-2.58	-0.38	-0.11	-0.12	-0.09
Other Investing Activities	0.62	0.65	-0.31	-0.97	0.43
Investing Cash Flow	-2.14	-0.29	-1.04	-1.74	-0.31
Short-Term Debt Issued	9.36	0.45	-	0.7	0.79
Total Debt Issued	9.36	0.45	-	0.7	0.79
Short-Term Debt Repaid	-	-	-0.91	-	-
Total Debt Repaid	-	-	-0.91	-	-
Net Debt Issued (Repaid)	9.36	0.45	-0.91	0.7	0.79
Issuance of Common Stock	18.74	-	2.82	2.98	-
Financing Cash Flow	28.1	0.45	1.91	3.68	0.79
Foreign Exchange Rate Adjustments	-2.17	0.07	0.14	-0.13	-0.07
Net Cash Flow	20.15	-0.33	0.33	-0.03	-0.04
Free Cash Flow	-4.15	-1.11	-1.29	-2.5	-1.1
Free Cash Flow Per Share	-0.00	-0.00	-0.00	-0.00	-0.00
Levered Free Cash Flow	-2.9	-1.32	-2.2	-2.65	-4.18
Unlevered Free Cash Flow	-2.9	-1.32	-2.2	-2.65	-4.18
Change in Working Capital	-0.99	-0	-0.04	-1.41	-0.01

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