Montage Gold Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2018
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2018
Net Income	-42.03	-24.42	-9.78	-23.49	-10.39	-5.06	Upgrade
Depreciation & Amortization	6.62	6.6	0.19	0.18	0.14	0.05	Upgrade
Asset Writedown & Restructuring Costs	-	-	-	-	-	0.34	Upgrade
Stock-Based Compensation	6.8	1.18	0.7	1.41	0.54	0.43	Upgrade
Other Operating Activities	-	-	-	-	-	-0.28	Upgrade
Change in Accounts Receivable	0.21	0.21	-0.1	0.16	-0.61	-0.05	Upgrade
Change in Accounts Payable	5.73	-0.98	1.07	-0.88	1.19	0.8	Upgrade
Operating Cash Flow	-23.29	-17.41	-7.93	-22.62	-9.37	-3.77	Upgrade
Capital Expenditures	-7.38	-0.38	-15.08	-0.17	-0.02	-0.16	Upgrade
Cash Acquisitions	-	-	-	-	-	3.75	Upgrade
Investment in Securities	0	0.57	-	-	-	-	Upgrade
Other Investing Activities	-0.09	-0	-	-	-	-	Upgrade
Investing Cash Flow	-7.43	0.18	-15.08	-0.17	-0.02	3.59	Upgrade
Issuance of Common Stock	216.17	17.15	22.14	0.05	34.55	8.03	Upgrade
Other Financing Activities	-3.04	-1.29	-0.88	-	-1.93	1.64	Upgrade
Financing Cash Flow	213.13	15.86	21.26	0.05	32.61	9.67	Upgrade
Foreign Exchange Rate Adjustments	-0.11	0.06	-0.01	-0.24	-0.06	-0.11	Upgrade
Net Cash Flow	182.29	-1.3	-1.75	-22.98	23.16	9.39	Upgrade
Free Cash Flow	-30.67	-17.79	-23.01	-22.79	-9.39	-3.93	Upgrade
Free Cash Flow Per Share	-0.13	-0.10	-0.21	-0.22	-0.12	-0.11	Upgrade
Cash Interest Paid	-	-	1.19	-	-	-	Upgrade
Levered Free Cash Flow	-14.84	-8.95	-19.46	-14.13	-5.02	-2.14	Upgrade
Unlevered Free Cash Flow	-14.84	-8.95	-18.72	-14.13	-5.02	-2.14	Upgrade
Change in Net Working Capital	-5.68	0.77	-0.97	0.85	-0.64	-0.74	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.