Ophir Metals Corp. (TSXV:OPHR)

Ophir Metals Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 30, 2025	May 31, 2025	May 31, 2024	May 31, 2023	May 31, 2022	May 31, 2021
Net Income	-0.7	-2.3	-4.94	-0.94	-0.48	-1.11
Depreciation & Amortization	0.11	1.65	3.88	-	-	-
Loss (Gain) From Sale of Assets	-	-	-0.38	-	-	-
Loss (Gain) From Sale of Investments	-	0.08	0.34	-0.06	-0.06	-0.04
Stock-Based Compensation	0.02	-	0.62	0.49	0.17	0.48
Other Operating Activities	-	-	0	-0.01	-0	-0.01
Change in Accounts Receivable	0.02	-0.02	-0.01	-0.01	0.01	0
Change in Accounts Payable	-0.02	0.01	0	0.01	-0.08	-0.07
Change in Other Net Operating Assets	-0.08	-0	0.02	-0.09	0.14	-0.22
Operating Cash Flow	-0.66	-0.58	-0.47	-0.6	-0.31	-0.96
Capital Expenditures	-0.63	-2.66	-0.97	-0.26	-1.81	-0.48
Other Investing Activities	-	-	0.07	-	-	-0.07
Investing Cash Flow	-0.63	-2.66	-0.89	-0.26	-1.81	-0.54
Issuance of Common Stock	-	-	3.93	2.2	0.58	3.65
Other Financing Activities	-	-	-0.04	-0.06	-0.05	-0.2
Financing Cash Flow	-	-	3.89	2.14	0.53	3.45
Net Cash Flow	-1.29	-3.24	2.52	1.28	-1.59	1.94
Free Cash Flow	-1.29	-3.24	-1.44	-0.86	-2.12	-1.44
Free Cash Flow Per Share	-0.01	-0.03	-0.01	-0.01	-0.04	-0.04
Levered Free Cash Flow	-0.91	-2.53	0.61	-0.38	-1.91	-0.83
Unlevered Free Cash Flow	-0.91	-2.53	0.61	-0.38	-1.91	-0.83
Change in Working Capital	-0.09	-0.01	0.02	-0.08	0.06	-0.29

Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.