Sun Summit Minerals Corp. (TSXV:SMN)

Sun Summit Minerals Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb 28, 2026	Nov 30, 2025	Nov 30, 2024	Nov 30, 2023	Nov 30, 2022	Nov 30, 2021
Net Income	-9.4	-8.75	-4.43	-3.72	-4.8	-7.5
Depreciation & Amortization	0.01	0.01	0.01	0.01	0.01	0.01
Stock-Based Compensation	1.65	0.63	0.66	0.02	0.23	1.64
Other Adjustments	-2.06	-2.2	-0.2	-0.18	-1.19	-0.78
Change in Receivables	-0.59	-0.37	-0	-0.08	0.07	-0.09
Changes in Accounts Payable	0.11	0.03	0.08	0.02	-0.11	0.01
Changes in Other Operating Activities	-0.37	-0.47	-0.02	0.11	0.21	0.04
Operating Cash Flow	-10.95	-11.13	-3.91	-3.83	-5.57	-6.68
Capital Expenditures	-0	-0	-	-	-0.01	-0.04
Purchases of Intangible Assets	-0.25	-0.22	-0.27	-0.08	-0.03	-0.05
Other Investing Activities	-	-0.04	-0.1	-0.02	-0.08	-0.35
Investing Cash Flow	-0.25	-0.26	-0.37	-0.1	-0.12	-0.44
Issuance of Common Stock	20.53	12.35	3.68	2.68	5.65	6.23
Net Common Stock Issued (Repurchased)	20.53	12.35	3.68	2.68	5.65	6.23
Financing Cash Flow	20.53	12.35	3.68	2.68	5.65	6.23
Net Cash Flow	9.33	0.96	-0.6	-1.24	-0.04	-0.89
Free Cash Flow	-10.95	-11.13	-3.91	-3.83	-5.58	-6.72
Free Cash Flow Per Share	-0.05	-0.07	-0.07	-0.12	-0.23	-0.35
Levered Free Cash Flow	-9.66	-9.19	-4.37	-3.58	-4.7	-7.49
Unlevered Free Cash Flow	-12.11	-11.47	-4.6	-3.82	-5.93	-8.28

Updated Apr 29, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.