Thistle Resources Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-1.11	-1.05	-0.51	-0.78
Other Operating Activities	0.07	0.08	0	0.29
Change in Accounts Payable	0.43	0.37	0.09	-0.1
Change in Other Net Operating Assets	0.45	0.41	0.29	0.32
Operating Cash Flow	-0.15	-0.19	-0.14	-0.27
Long-Term Debt Issued	-	0.06	-	-
Short-Term Debt Repaid	-	-	-0.13	-0.22
Long-Term Debt Repaid	-	-0.02	-	-
Total Debt Repaid	-	-0.02	-0.13	-0.22
Net Debt Issued (Repaid)	0.01	0.03	-0.13	-0.22
Issuance of Common Stock	0.14	0.15	0.26	0.17
Financing Cash Flow	0.15	0.19	0.13	-0.06
Net Cash Flow	0	-0	-0.01	-0.32
Levered Free Cash Flow	-	-0.3	-0.23	-
Unlevered Free Cash Flow	-	-0.3	-0.22	-
Change in Working Capital	0.88	0.78	0.38	0.22

Source: S&P Global Market Intelligence. Standard template. Financial Sources.