Capitan Silver Corp. (TSXV:CAPT)

Capitan Silver Cash Flow Statement

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

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Net Income	-2.29	-1.5	-1.31	-0.75	-0.66	-0.92
Depreciation & Amortization	0.01	0	0	0	0	-
Stock-Based Compensation	1.06	0.15	0.54	0.02	0.07	0.16
Other Operating Activities	-0.02	0.12	-0.28	0.11	-0.06	-0.09
Change in Accounts Receivable	-	-0.17	-	-	-	-
Change in Accounts Payable	-0	0.13	0	-0.18	0.15	0.01
Change in Income Taxes	-1.21	-	-	-0.35	-0.28	-0.26
Change in Other Net Operating Assets	-1.62	-1.53	0.22	-0.03	0.02	-0.04
Operating Cash Flow	-4.07	-2.8	-0.83	-1.18	-0.76	-1.13
Operating Cash Flow Growth	-	-	-	-	-	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Capital Expenditures	-11.24	-5.3	-1.14	-1.58	-1.9	-1.94
Other Investing Activities	-	-	-	-	-	-0.03
Investing Cash Flow	-11.24	-5.3	-1.14	-1.58	-1.9	-1.96

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Issuance of Common Stock	34.45	12.42	2.02	3.2	-	3.4
Financing Cash Flow	29.59	12.42	2.02	3.2	-	3.4

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Miscellaneous Cash Flow Adjustments	-	-	-	-	0.03	-
Net Cash Flow	14.28	4.33	0.05	0.44	-2.63	0.31

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Free Cash Flow	-15.31	-8.09	-1.97	-2.76	-2.66	-3.07
Free Cash Flow Growth	-	-	-	-	-	-
Free Cash Flow Per Share	-0.13	-0.08	-0.03	-0.04	-0.05	-0.07
Levered Free Cash Flow	-11.46	-6.03	-1.29	-2.17	-2.03	-1.99
Unlevered Free Cash Flow	-11.46	-6.03	-1.29	-2.17	-2.03	-1.99

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Change in Working Capital	-2.84	-1.57	0.22	-0.56	-0.11	-0.28

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 27, 2026

Data Sources Report a data error