East Africa Metals Cash Flow Statement

Financials in millions CAD. Fiscal year is April - March.

Millions CAD. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023
Net Income	-21.21	-2.35	-3.16	-2.96
Depreciation & Amortization	0	0	0	-
Stock-Based Compensation	1.4	0.08	0.97	-
Other Adjustments	18.22	0.28	0.16	0.82
Change in Receivables	-0	0.01	0.04	-0.05
Changes in Accounts Payable	-1.73	0.5	1.28	0.25
Changes in Other Operating Activities	0	0.21	0.45	0.01
Operating Cash Flow	-3.33	-1.27	-0.26	-1.93
Operating Cash Flow Growth	-	-	-	-
Capital Expenditures	-0.01	-0	-0	-
Other Investing Activities	-0.09	-0.04	-0.06	0.04
Investing Cash Flow	-0.1	-0.05	-0.06	0.04
Long-Term Debt Repaid	-0.77	-	-	-
Net Long-Term Debt Issued (Repaid)	-0.77	-	-	-
Issuance of Common Stock	5.52	1.6	0.05	-
Net Common Stock Issued (Repurchased)	5.52	1.6	0.05	-
Other Financing Activities	-0.03	-0.07	-	-
Financing Cash Flow	4.72	1.52	0.05	-
Net Cash Flow	1.3	0.21	-0.27	-1.89
Free Cash Flow	-3.33	-1.27	-0.26	-1.93
Free Cash Flow Growth	-	-	-	-
Free Cash Flow Per Share	-0.01	-0.01	-0.00	-0.01
Levered Free Cash Flow	-18.22	-1.6	-1.38	-2.68
Unlevered Free Cash Flow	-4.74	-1.35	-1.27	-2.72