Trilogy Metals Cash Flow Statement

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

Millions USD. Fiscal year is Dec - Nov.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Aug '25 Aug 31, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021	Nov '20 Nov 30, 2020	2015 - 2019
Net Income	-9.18	-8.59	-14.95	-24.26	-21.66	161.77	Upgrade
Depreciation & Amortization	-	0	0.01	0.11	0.02	0.09	Upgrade
Loss (Gain) From Sale of Assets	-	-	-	-0.08	-	-175.77	Upgrade
Loss (Gain) on Equity Investments	2.85	2.64	7.84	17.36	13.08	2.86	Upgrade
Stock-Based Compensation	3.48	3.52	3.89	3.43	3.47	3.56	Upgrade
Other Operating Activities	0.06	0.19	0.12	0.08	-0.01	0.04	Upgrade
Change in Accounts Receivable	-0.01	0.02	0.01	0	0.11	0.14	Upgrade
Change in Accounts Payable	0.13	0.32	-0.06	-0.51	-0.04	-1.47	Upgrade
Change in Other Net Operating Assets	0.01	0.06	0.06	-0.06	-0.1	0.54	Upgrade
Operating Cash Flow	-2.66	-1.83	-3.09	-3.94	-5.12	-8.25	Upgrade
Sale of Property, Plant & Equipment	-	-	-	0.14	-	-	Upgrade
Investment in Securities	-	25	-	-	-	-	Upgrade
Other Investing Activities	-	-	-	-	-0.12	-	Upgrade
Investing Cash Flow	-	25	-	0.14	-0.12	-	Upgrade
Issuance of Common Stock	0.3	0.07	3.12	0.05	0.42	0.22	Upgrade
Financing Cash Flow	0.3	0.07	3.12	0.05	0.42	0.22	Upgrade
Foreign Exchange Rate Adjustments	-	-0	-0.01	0	0	-0.02	Upgrade
Net Cash Flow	-2.37	23.24	0.02	-3.74	-4.82	-8.05	Upgrade
Free Cash Flow	-2.66	-1.83	-3.09	-3.94	-5.12	-8.25	Upgrade
Free Cash Flow Per Share	-0.02	-0.01	-0.02	-0.03	-0.04	-0.06	Upgrade
Levered Free Cash Flow	-1.28	-0.28	-0.47	-1.25	-1.42	-4.91	Upgrade
Unlevered Free Cash Flow	-1.28	-0.28	-0.47	-1.25	-1.42	-4.91	Upgrade
Change in Working Capital	0.13	0.41	0	-0.57	-0.03	-0.8	Upgrade

Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.