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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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	-30.83	-42.29	-77.08	-41.08	-58.72	-56.86
Depreciation & Amortization	0.03	1.1	1.01	0.93	0.78	0.41
Stock-Based Compensation	4.93	3.9	4	5.13	3.51	4.9
Other Adjustments	4.97	5.66	8.31	0.81	-1.3	-1.54
Changes in Inventories	-0.01	-	-	-	-	-
Changes in Accounts Payable	-5.32	-8.99	7.57	-3.4	-2.54	7.48
Changes in Unearned Revenue	50	90	-	-	-	-
Changes in Other Operating Activities	-0.44	0.01	-0.21	-0.07	0.3	-0.62
Operating Cash Flow	22.68	48.27	-58.39	-38.31	-58.39	-46.66
Operating Cash Flow Growth	-27.88%	-	-	-	-	-
Capital Expenditures	-1.44	-2.28	-2.41	-0.09	-1.12	-1.68
Sale of Property, Plant & Equipment	-	-	-	-	-	0.6
Other Investing Activities	-14.95	-2.14	-0.25	-0.26	-0.24	-0
Investing Cash Flow	-15.28	-3.29	-0.66	-0.35	-1.36	-1.09
Long-Term Debt Issued	-	15	15	30	-	-
Long-Term Debt Repaid	-	-60	-	-	-	-
Net Long-Term Debt Issued (Repaid)	-	-45	15	30	-	-
Issuance of Common Stock	-	0.71	39.65	32.34	40.93	7
Net Common Stock Issued (Repurchased)	-	0.71	39.65	32.34	40.93	7
Other Financing Activities	-0.31	-7.56	-2.17	-0.71	-0.1	-0.21
Financing Cash Flow	-0.31	-51.85	52.48	62.27	41.25	7.21
Foreign Exchange Rate Adjustments	-0.12	0.35	-0.55	0.49	-0.63	0.84
Net Cash Flow	6.97	-6.53	-7.13	24.1	-19.13	-39.7
Free Cash Flow	21.24	45.98	-60.8	-38.4	-59.51	-48.34
Free Cash Flow Growth	-24.70%	-	-	-	-	-
Free Cash Flow Per Share	0.13	0.28	-0.39	-0.27	-0.52	-0.45
Levered Free Cash Flow	11.56	-7.39	-56.06	-13.63	-61.24	-51.22
Unlevered Free Cash Flow	16.11	40.84	-67.01	-43.79	-62.89	-53.77