Gold X2 Mining Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2023	FY 2022
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Mar '23 Mar 31, 2023	Dec '22 Dec 31, 2022
Net Income	-8.44	-5.98	-7.02	-7.02	-7.02
Depreciation & Amortization	0.12	0.08	0.12	0.12	0.12
Stock-Based Compensation	2.63	2	2.07	2.07	2.07
Other Adjustments	1.62	1.61	2.1	2.1	2.1
Changes in Accounts Payable	0.04	0.15	-0.79	-0.79	-0.79
Changes in Other Operating Activities	-0.71	-0.38	0.7	0.7	0.7
Operating Cash Flow	-4.75	-2.52	-2.82	-2.82	-2.82
Capital Expenditures	-0.03	-	-	-	-
Purchases of Intangible Assets	-25.93	-5.63	-	-	-
Investing Cash Flow	-26.22	-5.63	-23.79	-23.79	-23.79
Issuance of Common Stock	21.61	19.82	-	-	-
Repurchase of Common Stock	-0.17	-0.17	-	-	-
Net Common Stock Issued (Repurchased)	21.47	19.66	-	-	-
Other Financing Activities	-0.1	-1.4	-0.11	-0.11	-0.11
Financing Cash Flow	50.44	18.26	15.75	15.75	15.75
Net Cash Flow	19.48	10.11	-10.87	-10.87	-10.87
Free Cash Flow	-4.78	-2.52	-2.82	-2.82	-2.82
Free Cash Flow Per Share	-0.01	-0.01	-0.02	-0.02	-0.02
Levered Free Cash Flow	1.97	-6.13	4.34	4.34	4.34
Unlevered Free Cash Flow	19.32	-7.46	-62.17	-62.17	-62.17

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