Magna Mining Inc. (TSXV:NICU)

Magna Mining Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	10.38	-16.27	-9.72	-21.97	-6.76	-1.09
Depreciation & Amortization	4.3	0.11	0.09	0.05	0.03	0.02
Loss (Gain) From Sale of Assets	-0.01	-0.01	-	-	-	-
Stock-Based Compensation	2.23	1.58	1.46	0.84	0.64	0.45
Other Operating Activities	-40.28	-2.97	-2.05	2.3	0.74	-0.03
Change in Accounts Receivable	-16.75	-2.14	-0.27	-0.11	-0.44	-0.01
Change in Accounts Payable	12.54	1.99	-0.04	0.78	-0.01	0.34
Change in Other Net Operating Assets	2.87	-0.1	-0	-0.06	0.02	-0.07
Operating Cash Flow	-24.88	-17.81	-10.54	-18.17	-5.77	-0.4
Capital Expenditures	-2.09	-0.02	-0.08	-0.32	-0.04	-0
Sale of Property, Plant & Equipment	0.01	0.01	-	-	-	-
Cash Acquisitions	-5	-	-	0.01	0.08	-
Investment in Securities	-	-	-0.04	-	-	-
Other Investing Activities	-0.07	-0.17	-	-	0.28	-
Investing Cash Flow	-7.16	-0.19	-0.12	-0.31	0.32	-0
Long-Term Debt Issued	-	-	-	-	-	0.04
Total Debt Issued	22.34	-	-	-	-	0.04
Long-Term Debt Repaid	-	-0.04	-0.06	-0.02	-0.01	-
Net Debt Issued (Repaid)	22.29	-0.04	-0.06	-0.02	-0.01	0.04
Issuance of Common Stock	35.83	26.4	19.73	20.24	9.49	1.84
Other Financing Activities	-3.48	-1.71	-4.3	-1.25	0.13	-0.13
Financing Cash Flow	54.64	24.64	15.37	18.97	9.61	1.75
Net Cash Flow	22.6	6.65	4.72	0.49	4.16	1.36
Free Cash Flow	-26.97	-17.83	-10.62	-18.48	-5.81	-0.4
Free Cash Flow Per Share	-0.13	-0.10	-0.07	-0.22	-0.10	-0.01
Levered Free Cash Flow	-20.54	-13.75	-6.65	-10.76	-2.28	-0.43
Unlevered Free Cash Flow	-19.48	-13.64	-6.43	-10.72	-2.28	-0.43
Change in Working Capital	-1.51	-0.25	-0.31	0.61	-0.42	0.26

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