Solaris Resources 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	Jun '25 Jun 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	-66.63	-77.08	-41.08	-58.72	-56.86	-25.99
Depreciation & Amortization	0.93	1.01	0.93	0.78	0.41	0.07
Stock-Based Compensation	4.58	4	5.13	3.51	4.9	1.59
Other Adjustments	6.33	8.21	0.81	-1.3	-1.54	7.64
Changes in Accounts Payable	-3.09	7.57	-3.4	-2.54	7.48	2.8
Changes in Unearned Revenue	90	-	-	-	-	-
Changes in Other Operating Activities	0.73	-0.21	-0.07	0.3	-0.62	-0.13
Operating Cash Flow	31.45	-58.39	-38.31	-58.39	-46.66	-14.11
Capital Expenditures	-3.23	-2.41	-0.09	-1.12	-1.68	-0.68
Sale of Property, Plant & Equipment	-	-	-	-	0.6	-
Other Investing Activities	-	-0.25	-0.26	-0.24	-0	-
Investing Cash Flow	-3.15	-2.66	-0.35	-1.36	-1.09	-0.68
Long-Term Debt Issued	37.5	15	30	-	-	-
Long-Term Debt Repaid	-60	-	-	-	-	-
Net Long-Term Debt Issued (Repaid)	-22.5	15	30	-	-	-
Issuance of Common Stock	5.89	39.65	32.34	40.93	7	81.75
Net Common Stock Issued (Repurchased)	5.89	39.65	32.34	40.93	7	81.75
Other Financing Activities	-7.64	-2.07	-0.71	-0.1	-0.21	-0.67
Financing Cash Flow	-35.26	54.47	62.27	41.25	7.21	81.17
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.13	-0.55	0.49	-0.63	0.84	1.13
Net Cash Flow	-7.09	-7.13	24.1	-19.13	-39.7	67.5
Free Cash Flow	28.21	-60.8	-38.4	-59.51	-48.34	-14.8
Free Cash Flow Per Share	0.17	-0.39	-0.27	-0.52	-0.45	-0.19
Levered Free Cash Flow	-3.73	-56.06	-13.63	-61.24	-51.22	-23.86
Unlevered Free Cash Flow	21.75	-67.01	-43.79	-62.89	-53.77	-17.28

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