Blue Star Gold Corp. (TSXV:BAU)

Blue Star Gold Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug 31, 2025	Nov 30, 2024	Nov 30, 2023	Nov 30, 2022	Nov 30, 2021	Nov 30, 2020
Net Income	-3.38	-7.74	-5.41	-1.47	-3.68	-2.58
Depreciation & Amortization	0.27	0.31	0.34	0.16	0.17	0.03
Stock-Based Compensation	-	0.37	0.92	0.2	0.55	0.16
Other Operating Activities	0.39	-0.03	0.05	-0.63	1.26	0.66
Change in Accounts Receivable	0.18	-0.03	0.02	0.1	0.2	-0.24
Change in Accounts Payable	-0.31	0.13	-0.04	-0.01	-0.01	-0.11
Change in Other Net Operating Assets	-0.03	0.1	0.36	0.19	-0.41	0.1
Operating Cash Flow	-2.88	-6.9	-3.75	-1.46	-1.92	-1.99
Capital Expenditures	-0.64	-	-0.1	-5.57	-7.49	-7.8
Other Investing Activities	-	-	-	-0.06	-	-0.19
Investing Cash Flow	-0.64	-	-0.1	-5.63	-7.49	-7.99
Long-Term Debt Issued	-	-	-	-	-	6.54
Long-Term Debt Repaid	-	-0.14	-0.14	-0.18	-0.25	-0.22
Net Debt Issued (Repaid)	-0.15	-0.14	-0.14	-0.18	-0.25	6.31
Issuance of Common Stock	5.24	4.54	6.72	6.06	12.26	3.73
Other Financing Activities	-0.08	-0.14	-0.29	-0.18	-0.3	-0.03
Financing Cash Flow	5.01	4.26	6.29	5.71	11.72	10.01
Net Cash Flow	1.5	-2.64	2.43	-1.38	2.31	0.03
Free Cash Flow	-3.52	-6.9	-3.85	-7.03	-9.41	-9.79
Free Cash Flow Per Share	-0.03	-0.07	-0.06	-0.13	-0.25	-0.66
Cash Interest Paid	-	-	-	-	0.56	0.18
Levered Free Cash Flow	-2.73	-3.03	-2.23	-5.96	-8.84	-9.31
Unlevered Free Cash Flow	-2.44	-2.8	-2.04	-5.8	-8.44	-8.62
Change in Working Capital	-0.16	0.2	0.34	0.28	-0.22	-0.26

Updated Aug 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.