Koryx Copper 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	May '26 May 31, 2026	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	-12.9	-16.49	-4.07	-1.81	-8.92	-2.67
Depreciation & Amortization	0.25	0.09	0.02	0	0.03	0.04
Stock-Based Compensation	6.25	2.24	0.37	0.06	0.34	0.55
Other Adjustments	0.41	0.11	-0.05	-0.02	7.32	0.11
Change in Receivables	0.09	-0.19	-0.02	-0.02	-0.01	-0
Changes in Accounts Payable	3.45	2.99	0.07	0	-0.07	-0.33
Changes in Income Taxes Payable	10.09	-	-	-	-	-
Changes in Other Operating Activities	0.38	-2.35	-0.18	-0.05	0.08	-0.12
Operating Cash Flow	-25.76	-13.61	-3.86	-1.85	-1.23	-2.39
Operating Cash Flow Growth	-	-	-	-	-	-
Capital Expenditures	-1.6	-0.33	-	-	-	-0.23
Sale of Property, Plant & Equipment	-	-	-0.16	0.07	-0	-
Purchases of Investments	-0.21	-0.05	-	-	-	-
Other Investing Activities	-	-	-	-	-0.28	-1.97
Investing Cash Flow	-1.93	-0.38	-0.16	0.07	-0.28	-2.19
Long-Term Debt Repaid	-0.14	-0.04	-	-	-	-
Net Long-Term Debt Issued (Repaid)	-0.14	-0.04	-	-	-	-
Issuance of Common Stock	73.16	42.14	6.22	1.05	-	6.92
Net Common Stock Issued (Repurchased)	73.16	42.14	6.22	1.05	-	6.92
Other Financing Activities	-0.04	-0	-	-	-	-
Financing Cash Flow	73.5	42.1	6.22	1.05	-	6.89
Net Cash Flow	45.82	28.11	2.2	-0.73	-1.51	2.3
Free Cash Flow	-27.36	-13.94	-3.86	-1.85	-1.23	-2.62
Free Cash Flow Growth	-	-	-	-	-	-
Free Cash Flow Per Share	-0.27	-0.20	-0.09	-0.06	-0.04	-0.10
Levered Free Cash Flow	-24.33	-16.14	-4.16	-1.86	-8.88	-3.3
Unlevered Free Cash Flow	54.28	14.77	2.67	-1.88	-1.56	-3.2