Silver X Mining Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2021	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '21 Dec 31, 2021	Feb '21 Feb 28, 2021
Net Income	-4.76	-4.45	-12.43	-9.75	-3.81
Depreciation & Amortization	1	4.47	2.11	0.07	0
Stock-Based Compensation	0.76	0.34	0.29	3.72	0.96
Other Adjustments	6.59	0.15	1.79	1.06	-
Changes in Inventories	-0.88	0.11	0.67	0.13	-
Changes in Accounts Payable	1.37	1.33	5.29	1.16	-0.23
Changes in Other Operating Activities	-5.35	-1.38	-0.83	-0.57	-0.16
Operating Cash Flow	-1.26	0.7	1.3	-4.19	-3.23
Operating Cash Flow Growth	-	-45.98%	-	-	-
Purchases of Intangible Assets	-4.36	-3.5	-1.53	-5.33	-1.89
Other Investing Activities	-	-	-	0.14	-
Investing Cash Flow	-7.05	-5.64	-2.93	-7.16	-1.89
Long-Term Debt Issued	-0.5	1.34	-0.37	-	-
Net Long-Term Debt Issued (Repaid)	-0.5	1.34	-0.37	-	-
Issuance of Common Stock	18.78	3.58	2.04	11.68	5.95
Net Common Stock Issued (Repurchased)	18.78	3.58	2.04	11.68	5.95
Other Financing Activities	-0.03	-0.04	-0.32	-0.21	-
Financing Cash Flow	18.25	4.88	1.35	11.47	5.95
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.68	0.35	-0.26	3.18	0.33
Net Cash Flow	9.27	0.3	-0.54	3.31	1.16
Free Cash Flow	-1.26	0.7	1.3	-4.19	-3.23
Free Cash Flow Growth	-	-45.98%	-	-	-
FCF Margin	-5.00%	3.21%	8.28%	-	-
Free Cash Flow Per Share	-0.01	0.00	0.01	-0.10	-0.13
Levered Free Cash Flow	-9.12	1.42	-5.57	-8.6	-4.19
Unlevered Free Cash Flow	1.96	3.91	4.63	-5.78	-4.21