Silverco Mining Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-22.43	-17.8	-7.6	-0.51	-0.52
Depreciation & Amortization	0.25	0.22	0.1	-	-
Stock-Based Compensation	2.32	1.48	1.97	-	0.15
Other Operating Activities	2.91	2.86	0.02	0.01	-
Change in Accounts Payable	1.57	0.19	1.89	0.16	-0.01
Change in Other Net Operating Assets	-1.69	-1.55	-1.6	-0.1	-0
Operating Cash Flow	-17.08	-14.6	-5.22	-0.44	-0.38
Capital Expenditures	-0.14	-0.14	-5.58	-0.44	-0.21
Cash Acquisitions	0	0	-	-	-
Investing Cash Flow	0.62	1.12	-7.45	-0.44	-0.21
Short-Term Debt Issued	-	-	-	0.23	-
Total Debt Issued	-	-	-	0.23	-
Long-Term Debt Repaid	-	-0.23	-	-	-
Total Debt Repaid	-0.25	-0.23	-0.11	-	-
Net Debt Issued (Repaid)	-0.25	-0.23	-0.11	0.23	-
Issuance of Common Stock	76.45	13.66	17.42	1.17	0.6
Other Financing Activities	-4.18	-0.85	-1.11	-0.02	-
Financing Cash Flow	72.02	12.58	16.2	1.38	0.6
Foreign Exchange Rate Adjustments	0.03	0.02	-0.52	-	-
Net Cash Flow	55.58	-0.88	3	0.5	0.01
Free Cash Flow	-17.22	-14.73	-10.79	-0.88	-0.59
Free Cash Flow Per Share	-0.55	-0.52	-0.47	-4.13	-4.76
Levered Free Cash Flow	-9.78	-6.42	-9.19	-0.95	-
Unlevered Free Cash Flow	-9.77	-6.41	-9.18	-0.95	-
Change in Working Capital	-0.12	-1.36	0.29	0.06	-0.01