Gold X2 Mining Inc. (TSXV:AUXX)

Gold X2 Mining Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	-8.44	-5.98	-4.4	-7.02	-13.48	-1.8
Depreciation & Amortization	0.07	0.07	0.09	0.11	0.07	0
Stock-Based Compensation	2.63	2	1.33	2.07	2.84	-
Other Operating Activities	1.66	1.62	0.29	2.12	7.66	0
Change in Accounts Payable	0.04	0.15	-0.25	-0.63	0.39	0.41
Change in Other Net Operating Assets	-0.38	-0.38	1.03	0.7	-1.24	-0.08
Operating Cash Flow	-4.75	-2.52	-1.92	-2.65	-3.75	-1.46
Capital Expenditures	-26.12	-5.63	-6.7	-23.96	-19.4	-2.4
Cash Acquisitions	-	-	-	-	10.32	-
Investment in Securities	-	-	-	-	-	-0.02
Other Investing Activities	-0.1	-	-	-	-	-0.04
Investing Cash Flow	-26.22	-5.63	-6.7	-23.96	-9.08	-2.45
Long-Term Debt Repaid	-	-0.07	-	-0.12	-0.08	-
Total Debt Repaid	-0.09	-0.07	-0.09	-0.12	-0.08	-0
Net Debt Issued (Repaid)	-0.09	-0.07	-0.09	-0.12	-0.08	-0
Issuance of Common Stock	52.03	19.82	10.65	17.29	10	45.6
Other Financing Activities	-1.5	-1.49	-0.67	-1.44	-1.57	-1.88
Financing Cash Flow	50.44	18.26	9.89	15.74	8.35	43.72
Net Cash Flow	19.48	10.11	1.27	-10.87	-4.48	39.81
Free Cash Flow	-30.87	-8.15	-8.62	-26.61	-23.15	-3.86
Free Cash Flow Per Share	-0.08	-0.03	-0.04	-0.18	-0.26	-0.29
Cash Income Tax Paid	0.1	0.05	0.04	-	-	-
Levered Free Cash Flow	-21.93	-2.02	-	-24.94	-17.04	-
Unlevered Free Cash Flow	-21.9	-2.01	-	-24.92	-17.03	-
Change in Working Capital	-0.67	-0.23	0.77	0.07	-0.85	0.33

Source: S&P Global Market Intelligence. Standard template. Financial Sources.