Capitan Silver 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
Period Ending	Jun '25 Jun 30, 2025	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
Net Income	-1.22	-1.31	-0.75	-0.66	-0.92	-1.22
Depreciation & Amortization	0	0	0	0	-	-
Stock-Based Compensation	0.05	0.54	0.02	0.07	0.16	0.12
Other Operating Activities	-0.11	-0.28	0.11	-0.06	-0.09	-
Change in Accounts Payable	0.02	0	-0.18	0.15	0.01	0.05
Change in Income Taxes	-0.03	0.22	-0.35	-0.28	-0.26	-0.11
Change in Other Net Operating Assets	-0.02	-0	-0.03	0.02	-0.04	-0.01
Operating Cash Flow	-1.31	-0.83	-1.18	-0.76	-1.13	-1.16
Capital Expenditures	-2.26	-1.14	-1.58	-1.9	-1.94	-0.08
Other Investing Activities	-	-	-	-	-0.03	-
Investing Cash Flow	-2.26	-1.14	-1.58	-1.9	-1.96	-0.08
Issuance of Common Stock	10.17	2.02	3.2	-	3.4	3.89
Financing Cash Flow	10.17	2.02	3.2	-	3.4	3.89
Foreign Exchange Rate Adjustments	-	-	-	-	-	-0.02
Miscellaneous Cash Flow Adjustments	-	-	-	0.03	-	-
Net Cash Flow	6.6	0.05	0.44	-2.63	0.31	2.62
Free Cash Flow	-3.58	-1.97	-2.76	-2.66	-3.07	-1.24
Free Cash Flow Per Share	-0.04	-0.03	-0.04	-0.05	-0.07	-0.27
Levered Free Cash Flow	-2.62	-1.29	-2.17	-2.03	-1.99	-
Unlevered Free Cash Flow	-2.62	-1.29	-2.17	-2.03	-1.99	-
Change in Working Capital	-0.03	0.22	-0.56	-0.11	-0.28	-0.07

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