Horizon Copper Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-80.62	-57.18	-23.68	-15.82	2.81	-0.09
Depreciation & Amortization	6.08	7.7	4.54	-	-	-
Loss (Gain) From Sale of Investments	-	-	-	0.73	-2.07	0.74
Loss (Gain) on Equity Investments	4.3	3.08	3.73	1.47	-	-
Stock-Based Compensation	0.52	0.48	0.37	-	-	0.02
Other Operating Activities	81.49	58.97	19.32	13.28	-0.02	0.15
Change in Accounts Receivable	1.16	0.17	-0.25	0.13	0.1	-0.01
Change in Accounts Payable	0.55	-0.03	-0.06	0.05	0.06	-0.15
Operating Cash Flow	13.48	13.2	3.96	-0.17	0.88	0.67
Operating Cash Flow Growth	141.45%	233.06%	-	-	32.53%	-12.73%
Capital Expenditures	-	-	-18.74	-	-	-
Cash Acquisitions	-	-	-	9.68	-	-
Other Investing Activities	-18.81	-9.44	2.88	4.34	2.95	-
Investing Cash Flow	-21.69	-9.44	-15.86	14.02	2.95	-
Total Debt Issued	5	-	-	-	-	-
Long-Term Debt Repaid	-	-	-4.03	-	-0.25	-1.08
Total Debt Repaid	-	-	-4.03	-	-0.25	-1.08
Net Debt Issued (Repaid)	5	-	-4.03	-	-0.25	-1.08
Issuance of Common Stock	0.1	0.05	5.09	16.29	-	0.45
Other Financing Activities	-8.63	-9.81	-3.53	-0.36	-	-0.09
Financing Cash Flow	-3.54	-9.76	-2.47	15.93	-0.25	-0.72
Foreign Exchange Rate Adjustments	-0.03	-0.04	-0.07	-0.68	-0.03	-
Net Cash Flow	-11.78	-6.05	-14.43	29.1	3.56	-0.05
Free Cash Flow	13.48	13.2	-14.78	-0.17	0.88	0.67
Free Cash Flow Growth	-	-	-	-	32.53%	-12.73%
Free Cash Flow Margin	113.75%	103.25%	-364.53%	-	29.83%	270.87%
Free Cash Flow Per Share	0.16	0.15	-0.18	-0.01	0.06	0.05
Cash Interest Paid	2.13	4.06	1.19	-	-	0.08
Levered Free Cash Flow	6.66	5.36	-9.8	-11.29	1.87	-0.17
Unlevered Free Cash Flow	13.97	12.58	-4.36	-9.29	1.87	-0.11
Change in Working Capital	1.71	0.15	-0.31	0.18	0.17	-0.15