Equity 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	Nov '25 Nov 30, 2025	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	-4.86	-5.42	-4.08	-2.91	-5.01	-4.21
Depreciation & Amortization	0.01	0.01	0.01	0.01	0.01	0.01
Stock-Based Compensation	1.21	0.79	0.39	0.48	0.46	1.01
Other Adjustments	-1.08	-1.49	-0.9	0	-0.16	0.03
Change in Receivables	-0.08	-0.12	-0.05	-0.1	0.04	0.03
Changes in Accounts Payable	-0.66	0.14	0.49	-0.04	0.02	-0.18
Changes in Other Operating Activities	0.1	0.05	0.01	0.11	-0.02	0.03
Operating Cash Flow	-5.75	-6.04	-4.13	-2.45	-4.66	-3.31
Capital Expenditures	-0	-0	-0.01	-	-0	-0.01
Purchases of Intangible Assets	0.02	-0.06	-	-	-	-
Other Investing Activities	0.15	0.03	-	-	-	-
Investing Cash Flow	0.14	-0.03	-0.01	-	-0	0.03
Issuance of Common Stock	2.33	3.87	6.19	4.91	3.38	3.28
Net Common Stock Issued (Repurchased)	2.33	3.87	6.19	4.91	3.38	3.28
Financing Cash Flow	3.04	3.87	6.19	4.91	3.38	3.28
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0	-0	-0	-0	-0	-0
Net Cash Flow	-2.57	-2.2	2.05	2.46	-1.29	-0
Free Cash Flow	-5.75	-6.04	-4.14	-2.45	-4.66	-3.32
Free Cash Flow Per Share	-0.03	-0.03	-0.03	-0.02	-0.05	-0.05
Levered Free Cash Flow	-5.99	-5.45	-3.7	-2.93	-5	-4.35
Unlevered Free Cash Flow	-6.81	-6.64	-4.44	-2.88	-5.2	-4.35

Updated Nov 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.