Colossus Resources Cash Flow Statement

Financials in millions CAD. Fiscal year is June - May.

Millions CAD. Fiscal year is Jun - May.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug '24 Aug 31, 2024	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Net Income	-0.88	-0.86	-0.54	-0.14	-0.27
Depreciation & Amortization	0.61	0.61	0.11	-	-
Stock-Based Compensation	-	-	0.22	-	0.24
Change in Accounts Receivable	-0	-	-	-	-0
Change in Accounts Payable	0.1	0	0.06	0.04	0
Change in Other Net Operating Assets	0.05	0.04	0.05	-0.01	-0.01
Operating Cash Flow	-0.12	-0.21	-0.09	-0.11	-0.04
Capital Expenditures	-0	-0.01	-0.46	-0.07	-0.17
Other Investing Activities	-0.14	-0.14	-	-	-
Investing Cash Flow	-0.15	-0.15	-0.46	-0.07	-0.17
Short-Term Debt Issued	-	0.06	-	-	-
Total Debt Issued	0.06	0.06	-	-	-
Short-Term Debt Repaid	-	-0.06	-	-	-
Total Debt Repaid	-0.06	-0.06	-	-	-
Issuance of Common Stock	0.25	0.25	0.8	-	0.62
Other Financing Activities	-	-	-0.19	-0.07	-
Financing Cash Flow	0.25	0.25	0.61	-0.07	0.62
Net Cash Flow	-0.02	-0.11	0.06	-0.25	0.41
Free Cash Flow	-0.12	-0.22	-0.55	-0.18	-0.22
Free Cash Flow Per Share	-0.01	-0.02	-0.04	-0.03	-0.04
Cash Interest Paid	0	0	-	-	-
Levered Free Cash Flow	0.22	0.13	-0.33	-0.19	-
Unlevered Free Cash Flow	0.22	0.13	-0.33	-0.19	-
Change in Net Working Capital	-0.14	-0.04	-0.11	0.05	-

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