Summa Silver Cash Flow Statement

Financials in millions CAD. Fiscal year is September - August.

Millions CAD. Fiscal year is Sep - Aug.

Fiscal Year	TTM	2023	2022	2021	2020	2019	2018
Period Ending	May '24 May 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021	Aug '20 Aug 31, 2020	Aug '19 Aug 31, 2019	2018
Net Income	-2.71	-2.84	-3.72	-5.44	-1.14	-0.02	Upgrade
Depreciation & Amortization	-	-	-	-	0.21	-	Upgrade
Stock-Based Compensation	0.81	0.86	1.19	2.52	0.24	-	Upgrade
Other Operating Activities	-0.23	-0.11	-	-0.11	-0.03	-	Upgrade
Change in Accounts Receivable	-0.33	0.02	-0.03	0.02	-0.07	-0	Upgrade
Change in Accounts Payable	0.08	-0.01	-0.03	0.02	0.82	0.01	Upgrade
Change in Other Net Operating Assets	0.25	0.03	-0.06	0.35	-1.01	-	Upgrade
Operating Cash Flow	-2.13	-2.06	-2.64	-2.63	-0.99	-0.02	Upgrade
Capital Expenditures	-6.07	-7.43	-8.82	-9.71	-2.23	-0.03	Upgrade
Other Investing Activities	-	-	-	-	0.02	-	Upgrade
Investing Cash Flow	-6.07	-7.43	-8.82	-9.71	-2.21	-0.03	Upgrade
Issuance of Common Stock	0.08	9.64	11.05	9.92	12.58	0.21	Upgrade
Other Financing Activities	0.25	0.05	-	-	-	-	Upgrade
Financing Cash Flow	0.33	9.69	11.05	9.92	12.58	0.21	Upgrade
Net Cash Flow	-7.87	0.2	-0.41	-2.42	9.38	0.17	Upgrade
Free Cash Flow	-8.2	-9.49	-11.46	-12.35	-3.23	-0.04	Upgrade
Free Cash Flow Per Share	-0.08	-0.11	-0.16	-0.22	-0.15	-0.01	Upgrade
Levered Free Cash Flow	-7.68	-8.1	-9.53	-8.98	-2.67	-	Upgrade
Unlevered Free Cash Flow	-7.68	-8.1	-9.53	-8.98	-2.67	-	Upgrade
Change in Net Working Capital	1.1	0.15	0.31	-0.61	0.25	-	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.