Sailfish Royalty Corp. (TSXV:FISH)

Sailfish Royalty Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	1.71	0.55	-1.11	-1.21	3.27
Depreciation & Amortization	0.19	0.53	0.44	0.61	0.37
Other Amortization	-	-	0.03	-	-
Loss (Gain) From Sale of Assets	-	-	-	-	-6.73
Asset Writedown & Restructuring Costs	-	-	-	-	0.58
Loss (Gain) From Sale of Investments	-1.19	-	-	-	-
Stock-Based Compensation	0.61	0.11	0.41	0.71	0.74
Other Operating Activities	0.27	-1.23	-0.67	0.18	0.28
Change in Accounts Receivable	0	0.01	-0.01	0	0.08
Change in Accounts Payable	0.11	-0.07	-0.04	-0.16	0.1
Change in Other Net Operating Assets	0.39	0.06	-0.03	0.05	-0.03
Operating Cash Flow	1.46	-0.05	-1.14	-0.36	-1.76
Capital Expenditures	-1	-	-	-	-
Sale of Property, Plant & Equipment	0.05	-	-	-	19
Other Investing Activities	-38.92	4.27	-1.87	-0.79	-1.26
Investing Cash Flow	-39.87	4.27	1.67	3.68	10.84
Short-Term Debt Issued	40	-	-	-	-
Long-Term Debt Issued	-	-	4.1	-	-
Total Debt Issued	40	-	4.1	-	-
Long-Term Debt Repaid	-	-	-0.02	-0.03	-3.38
Net Debt Issued (Repaid)	40	-	4.08	-0.03	-3.38
Issuance of Common Stock	0.43	0.62	0.84	0.12	0.61
Repurchase of Common Stock	-0.77	-1.67	-0.91	-1.86	-3.28
Common Dividends Paid	-1.87	-3.55	-3.56	-3.61	-0.91
Other Financing Activities	-0	-0.01	-0.04	-0.01	-0.01
Financing Cash Flow	37.77	-4.61	0.41	-5.39	-6.97
Miscellaneous Cash Flow Adjustments	0.01	-0.01	-	-	-
Net Cash Flow	-0.62	-0.4	0.94	-2.07	2.12
Free Cash Flow	0.46	-0.05	-1.14	-0.36	-1.76
Free Cash Flow Margin	13.65%	-1.92%	-48.80%	-13.46%	-118.99%
Free Cash Flow Per Share	0.01	-0.00	-0.02	-0.01	-0.02
Cash Interest Paid	-	-	-	0	0
Levered Free Cash Flow	-37.09	1.07	1.57	0.57	-5.09
Unlevered Free Cash Flow	-36.71	1.34	1.7	0.57	-5.03
Change in Working Capital	0.5	-0.01	-0.08	-0.11	0.15

Source: S&P Global Market Intelligence. Standard template. Financial Sources.