C3 Metals Cash Flow Statement

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

Millions CAD. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 31, 2026	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Net Income	-2.99	-2.9	-2.29	-0.93	-3.82	-5.53
Depreciation & Amortization	0.01	0.01	0.01	0	0	0
Stock-Based Compensation	1.12	0.74	0.16	0.43	0.82	1.37
Other Adjustments	-0.02	0.01	0.02	-1.55	0.22	2.33
Change in Receivables	-0.02	-0	0.02	0.06	-0.06	-0.02
Changes in Accounts Payable	-0.5	-0.09	-0.32	-0.89	-0.74	-0.02
Changes in Other Operating Activities	0.1	-0.17	0.06	0.27	-0.21	-0.2
Operating Cash Flow	-2.72	-2.41	-2.35	-2.6	-3.79	-2.07
Operating Cash Flow Growth	-	-	-	-	-	-
Capital Expenditures	-0.05	-0	-0.03	-0.06	-0.02	-0.06
Sale of Property, Plant & Equipment	-	-	0.02	-	-	-
Purchases of Intangible Assets	-14.65	-2.99	-6.79	-8.11	-13.1	-5.42
Proceeds from Sale of Intangible Assets	-	-	-	1.63	-	-
Proceeds from Sale of Investments	-	-	-	0.27	0.03	0.82
Other Investing Activities	4.11	0.64	-	-0.57	-	-0.03
Investing Cash Flow	-10.15	-2.35	-6.79	-6.85	-13.09	-4.7
Issuance of Common Stock	26.13	14.94	7.85	4.87	17.98	9.6
Net Common Stock Issued (Repurchased)	26.13	14.94	7.85	4.87	17.98	9.6
Financing Cash Flow	26.13	14.94	7.85	4.87	17.98	9.6
Foreign Exchange Rate Adjustments	0.39	0.14	-0.02	0.11	0.35	-0.22
Net Cash Flow	13.65	10.33	-1.31	-4.47	1.46	2.61
Free Cash Flow	-2.77	-2.41	-2.38	-2.66	-3.81	-2.13
Free Cash Flow Growth	-	-	-	-	-	-
Free Cash Flow Per Share	-0.03	-0.03	-0.04	-0.06	-0.09	-0.07
Levered Free Cash Flow	-2.96	-3.23	-2.58	-1.6	-4.57	-6.6
Unlevered Free Cash Flow	-4.19	-3.56	-2.62	-3.18	-4.55	-6.51