Golden Star Acquisition Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	1.92	1.5	-0.01	-0.03
Other Amortization	0.24	0.24	-	-
Other Operating Activities	0	0	-	-
Change in Other Net Operating Assets	-2.14	-2.11	-0.15	-0.22
Operating Cash Flow	0.01	-0.38	-0.16	-0.26
Other Investing Activities	46.41	-69.68	-	-
Investing Cash Flow	46.41	-69.68	-	-
Short-Term Debt Issued	-	0.2	0.18	-
Total Debt Issued	0.93	0.2	0.18	0.25
Short-Term Debt Repaid	-	-0.5	-	-
Total Debt Repaid	-	-0.5	-	-
Net Debt Issued (Repaid)	0.93	-0.3	0.18	0.25
Issuance of Common Stock	-	72.07	-	0.05
Other Financing Activities	-	-1.75	-	-
Financing Cash Flow	-46.42	70.02	0.18	0.3
Net Cash Flow	-	-0.04	0.02	0.04
Free Cash Flow	0.01	-0.38	-0.16	-0.26
Free Cash Flow Per Share	0.00	-0.06	-0.09	-0.17
Levered Free Cash Flow	70.08	0.5	-0.17	-
Unlevered Free Cash Flow	70.08	0.5	-0.17	-
Change in Net Working Capital	-70.61	-0.8	0.17	-

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