Rupert 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 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
Period Ending	Nov '24 Nov 30, 2024	Dec '24 Dec 31, 2024	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023	Feb '22 Feb 28, 2022	Feb '21 Feb 28, 2021	2020 - 2016
Net Income	-7.15	-12.6	-7.95	-13.1	-8.26	-8.29	Upgrade
Depreciation & Amortization	0.2	4.22	0.21	3.94	0.03	3.06	Upgrade
Loss (Gain) From Sale of Assets	-	0.04	-0.03	-	-0.25	-0.54	Upgrade
Loss (Gain) From Sale of Investments	0.54	0.65	1.4	0.23	0.42	0.08	Upgrade
Stock-Based Compensation	0.82	2.04	1.34	2.8	2.79	1.97	Upgrade
Other Operating Activities	0.44	0.36	0.57	0.22	0.01	-0.06	Upgrade
Change in Accounts Payable	3.58	0.2	0.58	0	3.4	1.11	Upgrade
Change in Other Net Operating Assets	-0.16	-0	-0.05	-0.05	-0.48	-0.22	Upgrade
Operating Cash Flow	-1.74	-5.09	-3.93	-5.97	-2.34	-2.9	Upgrade
Capital Expenditures	-32.45	-30.47	-31.52	-29.08	-23.8	-14.97	Upgrade
Investment in Securities	-	-	-	-0.37	-	-	Upgrade
Other Investing Activities	-0.02	-0.02	-0.01	-0.06	-	-0.01	Upgrade
Investing Cash Flow	-32.47	-30.49	-31.53	-29.5	-23.8	-14.98	Upgrade
Long-Term Debt Repaid	-	-	-0.07	-0.07	-0.02	-	Upgrade
Total Debt Repaid	-0.07	-0.06	-0.07	-0.07	-0.02	-	Upgrade
Net Debt Issued (Repaid)	-0.07	-0.06	-0.07	-0.07	-0.02	-	Upgrade
Issuance of Common Stock	39.88	47.86	2.03	61.05	51.77	26.69	Upgrade
Other Financing Activities	-2.27	-2.73	-0.17	-0.29	-2.06	-1.4	Upgrade
Financing Cash Flow	37.54	45.07	1.79	60.7	49.69	25.3	Upgrade
Net Cash Flow	3.33	9.5	-33.67	25.22	23.55	7.41	Upgrade
Free Cash Flow	-34.19	-35.55	-35.45	-35.05	-26.14	-17.88	Upgrade
Free Cash Flow Per Share	-0.16	-0.17	-0.17	-0.18	-0.15	-0.11	Upgrade
Levered Free Cash Flow	-36.8	-	-34.5	-30.7	-22.98	-14.52	Upgrade
Unlevered Free Cash Flow	-36.65	-	-34.5	-30.7	-22.98	-14.52	Upgrade
Change in Working Capital	3.42	0.2	0.54	-0.05	2.92	0.89	Upgrade

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