Allied Critical Metals Cash Flow Statement

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

Millions CAD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023
Net Income	-18.62	-5.56	-1.14	-0.24
Stock-Based Compensation	9.89	1.01	0.41	0.04
Other Operating Activities	1.83	1.11	0.13	-
Change in Accounts Payable	-0.75	-0.32	0.36	0.21
Change in Other Net Operating Assets	-0.64	-0.97	-0.14	-0.02
Operating Cash Flow	-8.28	-4.73	-0.38	-0.01
Capital Expenditures	-0.03	-0.03	-	-
Cash Acquisitions	-	-	-1.22	-1.36
Investing Cash Flow	-0.03	-0.03	-1.22	-1.36
Long-Term Debt Repaid	-	-0.29	-0.1	-
Net Debt Issued (Repaid)	-0.19	-0.29	-0.1	-
Issuance of Common Stock	25.49	5.25	1.65	2
Other Financing Activities	-1.55	-	-0.03	-0.07
Financing Cash Flow	23.75	4.96	1.52	1.93
Foreign Exchange Rate Adjustments	-0.03	-0.02	-0	-
Net Cash Flow	15.41	0.18	-0.09	0.56
Free Cash Flow	-8.31	-4.76	-0.38	-0.01
Free Cash Flow Per Share	-0.09	-0.20	-0.31	-0.03
Levered Free Cash Flow	-0.5	-3.34	0.63	-
Unlevered Free Cash Flow	-0.3	-2.99	0.7	-
Change in Working Capital	-1.39	-1.29	0.22	0.19

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