Skeena Resources Cash Flow Statement

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

Millions CAD. 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	-115.73	-151.94	-108.98	-88.89	-117.57	-60.31
Depreciation & Amortization	4.06	8.22	2.4	1.91	2.02	0.61
Stock-Based Compensation	22.22	13.13	11.99	10.97	14.11	4.92
Other Adjustments	20.1	-20.16	-4.36	-23.56	-12.67	-19.17
Change in Receivables	-7.3	0.67	3.36	1.78	-4.45	-1.32
Changes in Accounts Payable	-21.82	21.63	5.18	-0.03	-1.14	9.4
Changes in Other Operating Activities	0.92	0.55	-0.19	4.43	-4.71	-0.51
Operating Cash Flow	-98.28	-127.9	-90.6	-93.38	-124.41	-66.38
Capital Expenditures	-185.54	-2.21	-8.75	-1.34	-11.43	-5.12
Sale of Property, Plant & Equipment	-	-	-	0.26	0.04	-
Purchases of Investments	-11.5	-	-	-1.65	-3.42	-
Proceeds from Sale of Investments	0.98	0.04	0.4	0.01	1.26	2.09
Payments for Business Acquisitions	-	-	-	-19.64	-	-
Proceeds from Business Divestments	-	-	-	19.34	-	7.5
Other Investing Activities	-24.79	-21.66	39.62	14.43	0.01	-2.35
Investing Cash Flow	-222.1	-23.83	31.27	11.4	-13.55	2.12
Long-Term Debt Issued	271.69	71.62	25	-	-	-
Long-Term Debt Repaid	-	-25.93	-	-	-	-
Net Long-Term Debt Issued (Repaid)	271.69	45.7	25	-	-	-
Issuance of Common Stock	97.47	125.63	89.91	85.4	145.25	90.49
Net Common Stock Issued (Repurchased)	97.47	125.63	89.91	85.4	145.25	90.49
Other Financing Activities	-26.26	-14.56	-5.05	-3.13	-4.8	-1.53
Financing Cash Flow	342.9	156.77	109.86	82.27	140.45	88.96
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.83	0.77	-	-	-	-
Net Cash Flow	23.36	5.81	50.53	0.29	2.49	24.7
Free Cash Flow	-283.82	-130.11	-99.35	-94.72	-135.85	-71.5
Free Cash Flow Per Share	-2.56	-1.31	-1.18	-1.35	-2.27	-1.69
Levered Free Cash Flow	138.95	-78.05	-85.34	-83.92	-132.83	-55.93
Unlevered Free Cash Flow	-290.07	-148.66	-118.08	-108.08	-145.9	-75.65

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.