Banyan Gold Cash Flow Statement

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

Millions CAD. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2015
Period Ending	Dec '24 Dec 31, 2024	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021	Sep '20 Sep 30, 2020	2019 - 2015
Net Income	-3.89	-4.28	0.37	-1.46	-2.92	-1.86	Upgrade
Depreciation & Amortization	0.13	0.14	0.14	0.09	0.03	0.01	Upgrade
Loss (Gain) From Sale of Assets	-	-	-0.01	-	-	-	Upgrade
Stock-Based Compensation	1.26	1.71	0.71	0.81	0.9	0.24	Upgrade
Other Operating Activities	1.53	1.53	-2.09	-0.78	1.24	1.03	Upgrade
Change in Accounts Receivable	0.05	0.07	0.35	-0.5	-0.22	-0.06	Upgrade
Change in Accounts Payable	0.26	1.43	-1.04	0.74	0.25	0.67	Upgrade
Change in Other Net Operating Assets	-0.07	-0.02	-0.1	-0	-0.01	-0.02	Upgrade
Operating Cash Flow	-0.73	0.58	-1.67	-1.09	-0.73	0.01	Upgrade
Capital Expenditures	-9.26	-8.86	-14.01	-18.76	-9.41	-2.77	Upgrade
Other Investing Activities	0.05	0.05	0.03	0.08	0.05	0.04	Upgrade
Investing Cash Flow	-9.21	-8.81	-13.98	-18.68	-9.36	-2.73	Upgrade
Issuance of Common Stock	14.58	14.57	12.23	17.39	19.61	8.12	Upgrade
Other Financing Activities	-0.69	-0.69	-0.04	-0.36	-0.51	-0.38	Upgrade
Financing Cash Flow	13.89	13.88	12.19	17.02	19.1	7.74	Upgrade
Miscellaneous Cash Flow Adjustments	-	-	-	0	-	-	Upgrade
Net Cash Flow	3.94	5.64	-3.46	-2.75	9.01	5.02	Upgrade
Free Cash Flow	-10	-8.29	-15.68	-19.85	-10.14	-2.76	Upgrade
Free Cash Flow Per Share	-0.03	-0.03	-0.06	-0.08	-0.06	-0.02	Upgrade
Levered Free Cash Flow	-5.97	-4.14	-15.59	-16.9	-3.05	-2.44	Upgrade
Unlevered Free Cash Flow	-5.97	-4.14	-15.59	-16.9	-3.05	-2.44	Upgrade
Change in Net Working Capital	-4.6	-5.84	0.66	-2.52	-6.51	-0.59	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.