Minaurum Silver Cash Flow Statement

Financials in millions CAD. Fiscal year is May - April.

Millions CAD. Fiscal year is May - Apr.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan '26 Jan 31, 2026	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023	Apr '22 Apr 30, 2022	Apr '21 Apr 30, 2021
Net Income	-11.84	-5.72	-3.73	-7.69	-6.58	-7.52
Stock-Based Compensation	0.15	0.05	0.36	1.92	2.2	0.49
Other Adjustments	-0.26	1.31	1.64	2.05	-2	-0.01
Change in Receivables	-0.06	0.25	-0.19	-0.06	0.01	0.02
Changes in Accounts Payable	0.67	-0.13	0.32	-0.37	0.22	0.16
Changes in Other Operating Activities	-0.08	0	0.04	-0	0.04	-0.02
Operating Cash Flow	-10.32	-4.24	-1.57	-4.15	-6.11	-6.88
Purchases of Intangible Assets	-0.22	-0.41	-0.1	-0.8	-0.33	-0.52
Proceeds from Sale of Intangible Assets	-	-	-	0.14	0.17	0.29
Proceeds from Sale of Investments	-	0.01	-	-	-	-
Investing Cash Flow	-0.22	-0.4	-0.1	-0.66	-0.16	-0.24
Issuance of Common Stock	35.17	5.7	0.8	-	9.3	9.47
Net Common Stock Issued (Repurchased)	35.17	5.7	0.8	-	9.3	9.47
Other Financing Activities	-2.51	-0.53	-0.02	-	-0.81	-0.7
Financing Cash Flow	32.87	5.17	0.78	-	8.49	8.77
Net Cash Flow	22.33	0.53	-0.89	-4.81	2.21	1.65
Free Cash Flow	-10.32	-4.24	-1.57	-4.15	-6.11	-6.88
Free Cash Flow Per Share	-0.02	-0.01	-0.00	-0.01	-0.02	-0.02
Levered Free Cash Flow	-11.25	-5.85	-3.38	-8.06	-6.32	-7.38
Unlevered Free Cash Flow	-10.47	-4.76	-1.73	-6.04	-8.35	-7.41