Pantheon Resources Cash Flow Statement

Financials in millions USD. Fiscal year is July - June.

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021	2020 - 2016
Net Income	-6.38	-4.23	-13.37	-1.45	-13.95	-6.72	Upgrade
Depreciation & Amortization	0.06	0.07	0.07	0.06	0.05	0.05	Upgrade
Stock-Based Compensation	2.21	1.21	-	3.15	8.26	3.21	Upgrade
Other Operating Activities	-9.46	-9.44	4.45	-8.44	-2.55	-0.12	Upgrade
Change in Accounts Receivable	-0.95	-1.59	-0.39	-0.06	0.01	-0.04	Upgrade
Change in Accounts Payable	12.09	9.75	-2.14	-4.65	7.24	0.52	Upgrade
Operating Cash Flow	-2.9	-4.23	-11.37	-11.4	-0.94	-3.1	Upgrade
Capital Expenditures	-67.05	-40.58	-6.97	-48.25	-45.27	-24.97	Upgrade
Investment in Securities	-0.61	-9.78	-	-	-	-	Upgrade
Other Investing Activities	0.67	0.98	0.63	0.34	-2.36	0	Upgrade
Investing Cash Flow	-66.98	-49.38	-6.34	-47.91	-47.63	-24.97	Upgrade
Long-Term Debt Issued	-	-	-	-	55	-	Upgrade
Long-Term Debt Repaid	-	-5.7	-5.35	-0.06	-0.06	-0.06	Upgrade
Net Debt Issued (Repaid)	-3.75	-5.7	-5.35	-0.06	54.94	-0.06	Upgrade
Issuance of Common Stock	80.72	65.04	10.3	22.75	46.74	30.18	Upgrade
Other Financing Activities	-1.92	-0.42	-	-0.5	-0.99	-1.2	Upgrade
Financing Cash Flow	75.04	58.91	4.96	22.18	100.69	28.93	Upgrade
Net Cash Flow	5.16	5.31	-12.75	-37.12	52.12	0.86	Upgrade
Free Cash Flow	-69.95	-44.81	-18.33	-59.65	-46.21	-28.07	Upgrade
Free Cash Flow Margin	-	-	-136878.92%	-7421.42%	-	-	Upgrade
Free Cash Flow Per Share	-0.06	-0.04	-0.02	-0.07	-0.06	-0.05	Upgrade
Cash Interest Paid	-	-	0	-	-	-	Upgrade
Levered Free Cash Flow	-70.58	-51.19	-20.85	-58	-44.49	-27.86	Upgrade
Unlevered Free Cash Flow	-67.23	-48.52	-17.79	-54.18	-41.59	-27.86	Upgrade
Change in Working Capital	10.66	8.16	-2.52	-4.71	7.25	0.48	Upgrade

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