Solaris Resources Inc. (TSX:SLS)

VMware Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-80.35	-77.02	-41.01	-58.66	-56.8	-25.92
Depreciation & Amortization	1	1.01	1.18	0.78	0.41	0.07
Loss (Gain) From Sale of Assets	-	-	-	-	-0.6	-
Stock-Based Compensation	4.24	4	5.13	3.51	4.9	1.59
Other Operating Activities	7.11	6.26	-0.16	-1.78	-1.43	7.48
Change in Accounts Payable	1.83	7.57	-3.4	-2.54	7.48	2.8
Change in Other Net Operating Assets	0.58	-0.21	-0.07	0.3	-0.62	-0.13
Operating Cash Flow	-65.6	-58.39	-38.31	-58.39	-46.66	-14.11
Capital Expenditures	-3.18	-2.66	-0.09	-1.12	-1.68	-0.68
Sale (Purchase) of Real Estate	-	-	-	-	0.6	-
Other Investing Activities	-	-	-0.26	-0.24	-0	-
Investing Cash Flow	-3.18	-2.66	-0.35	-1.36	-1.09	-0.68
Long-Term Debt Issued	-	15	30	-	-	-
Long-Term Debt Repaid	-	-0.24	-0.16	-0.16	-0.27	-0.04
Net Debt Issued (Repaid)	14.75	14.76	29.84	-0.16	-0.27	-0.04
Issuance of Common Stock	39.95	39.65	32.34	40.93	7	81.75
Other Financing Activities	0.04	0.06	0.09	0.48	0.48	-0.54
Financing Cash Flow	54.74	54.47	62.27	41.25	7.21	81.17
Foreign Exchange Rate Adjustments	-0.49	-0.55	0.49	-0.63	0.84	1.13
Net Cash Flow	-14.53	-7.13	24.1	-19.13	-39.7	67.5
Free Cash Flow	-68.78	-61.05	-38.4	-59.51	-48.34	-14.8
Free Cash Flow Per Share	-0.43	-0.39	-0.27	-0.52	-0.45	-0.19
Levered Free Cash Flow	-46.48	-39.18	-23.22	-37.88	-28.94	-4.39
Unlevered Free Cash Flow	-42.98	-36.01	-23.12	-37.88	-28.94	-4.39
Change in Net Working Capital	-2.39	-7.25	3.46	3.37	-4.53	-6.72

Updated Mar 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.