Talamore 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	FY 2021
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	Dec '21 Dec 31, 2021
Net Income	-20.7	-10.01	-13.84	-2.3	-2.24	-4.06
Depreciation & Amortization	1.32	0.53	-	-	-	-
Loss (Gain) From Sale of Assets	-1.36	-1.36	-	-	-	-
Loss (Gain) From Sale of Investments	-4.22	-5.56	-	-	-	-
Stock-Based Compensation	10.96	7.92	2.21	1.16	0.22	0.1
Other Operating Activities	0.92	1.39	6.81	-0.02	-0.04	3.47
Change in Accounts Receivable	-0.29	-0.24	0.1	-0.04	-	-
Change in Accounts Payable	3.71	1.7	-1.66	0.63	-0	-0.65
Change in Other Net Operating Assets	-0.93	-0.04	-0.05	-0.31	-0.02	0.22
Operating Cash Flow	-10.59	-5.69	-6.43	-0.89	-2.08	-0.92
Cash Acquisitions	-14.51	-14.51	-0.15	-	-	-0.14
Investing Cash Flow	-14.54	-14.51	-0.15	-	-	-0.14
Short-Term Debt Repaid	-	-	-1.22	-	-	-
Total Debt Repaid	-	-	-1.22	-	-	-
Net Debt Issued (Repaid)	-	-	-1.22	-	-	-
Issuance of Common Stock	77.1	71.49	12.2	-	-	4.11
Other Financing Activities	-	-	-	-	-	-0.16
Financing Cash Flow	77.1	71.49	10.99	-	-	3.95
Net Cash Flow	51.97	51.29	4.41	-0.89	-2.08	2.9
Cash Interest Paid	-	-	0	-	-	-
Levered Free Cash Flow	1.72	3.2	-3.19	-0	-1.16	-
Unlevered Free Cash Flow	1.72	3.2	-3.19	-0	-1.16	-
Change in Working Capital	2.49	1.41	-1.61	0.27	-0.02	-0.42