Boron One Holdings Inc. (TSXV:BONE)

Boron One Holdings Cash Flow Statement

Financials in millions CAD. Fiscal year is July - June.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	-1.11	-0.92	-0.97	-0.9	-1.08	-1.1
Depreciation & Amortization	0.02	0.02	0.02	0.01	0.01	0.01
Loss (Gain) From Sale of Investments	-0	0	-0	0.04	0.16	-
Stock-Based Compensation	0.19	-	-	-	-	0.2
Other Operating Activities	0.01	0.01	0.01	-0.05	0.03	0.01
Change in Accounts Payable	-0.09	-0.02	-0.01	-0.05	0.07	-0.21
Change in Income Taxes	0.01	0.01	-0.01	-0	0	0
Change in Other Net Operating Assets	-0.01	-0.01	0.05	-0.08	0.1	0
Operating Cash Flow	-0.97	-0.9	-0.92	-1.03	-0.7	-1.07
Capital Expenditures	-0.46	-0.41	-0.6	-0.26	-0.04	-0.28
Investing Cash Flow	-0.46	-0.41	-0.6	-0.26	-0.04	-0.28
Long-Term Debt Repaid	-	-0.03	-0.02	-0.01	-0.01	-0.01
Net Debt Issued (Repaid)	-0.03	-0.03	-0.02	-0.01	-0.01	-0.01
Issuance of Common Stock	1.51	1.34	1.67	1.47	0.72	1.54
Other Financing Activities	-0.07	-0.07	-0.1	-0.04	-0.05	-0.07
Financing Cash Flow	1.41	1.24	1.54	1.41	0.66	1.47
Net Cash Flow	-0.03	-0.08	0.02	0.12	-0.09	0.11
Free Cash Flow	-1.44	-1.32	-1.52	-1.29	-0.75	-1.36
Free Cash Flow Per Share	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01
Cash Interest Paid	0	0	-	-	-	-
Levered Free Cash Flow	-1.08	-1.04	-1.03	-0.95	-0.37	-0.89
Unlevered Free Cash Flow	-1.07	-1.02	-1.02	-0.95	-0.36	-0.88
Change in Working Capital	-0.09	-0.02	0.03	-0.13	0.18	-0.2

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.