Blackrock Silver Corp. (TSXV:BRC)

Blackrock Silver Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Apr 30, 2025	Oct 31, 2024	Oct 31, 2023	Oct 31, 2022	Oct 31, 2021	Oct 31, 2020
Net Income	-21.29	-11.76	-6	-17.51	-28.02	-11.7
Depreciation & Amortization	0.09	0.06	0.05	0.04	0.02	0
Stock-Based Compensation	0.45	0.32	0.34	0.63	3.92	3.63
Other Operating Activities	-0.32	0.02	-0.19	-0.21	-0.05	0
Change in Accounts Receivable	-0.03	-0.03	0.09	-0.09	-0.03	-0.03
Change in Accounts Payable	1.09	0.96	-0.58	-0.01	-0.5	0.9
Change in Other Net Operating Assets	0.04	0.21	-0.17	-0.33	0.01	0.21
Operating Cash Flow	-19.98	-10.21	-6.45	-17.47	-24.65	-6.99
Capital Expenditures	-0.76	-1.98	-1.16	-1.44	-1.07	-0.79
Other Investing Activities	0.38	0.18	0.11	-	-	-
Investing Cash Flow	-0.38	-1.79	-1.05	-1.44	-1.07	-0.79
Short-Term Debt Repaid	-	-	-	-	-	-0.13
Long-Term Debt Repaid	-	-0.01	-	-	-	-
Total Debt Repaid	-0.03	-0.01	-	-	-	-0.13
Net Debt Issued (Repaid)	-0.03	-0.01	-	-	-	-0.13
Issuance of Common Stock	30.87	22.74	5.12	15.43	29.26	14.33
Other Financing Activities	-2.48	-1.8	-0.63	-1.16	-1.81	-0.73
Financing Cash Flow	28.36	20.92	4.49	14.27	27.45	13.47
Foreign Exchange Rate Adjustments	-0.08	-0.17	0.02	-0.24	0.22	0.02
Net Cash Flow	7.93	8.74	-2.99	-4.89	1.95	5.71
Free Cash Flow	-20.74	-12.19	-7.61	-18.91	-25.73	-7.78
Free Cash Flow Per Share	-0.07	-0.05	-0.04	-0.12	-0.18	-0.10
Cash Interest Paid	-	-	-	-	-	0.02
Levered Free Cash Flow	-12.45	-7.8	-5.18	-12.53	-14.93	-3.28
Unlevered Free Cash Flow	-12.45	-7.8	-5.18	-12.53	-14.93	-3.27
Change in Net Working Capital	-1.08	-1.15	0.68	0.57	0.23	-1.09

Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.