Solaris Resources Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2017
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2019 - 2017
Net Income	-58.76	-77.02	-41.01	-58.66	-56.8	-25.92	Upgrade
Depreciation & Amortization	0.85	1.01	1.18	0.78	0.41	0.07	Upgrade
Loss (Gain) From Sale of Assets	-	-	-	-	-0.6	-	Upgrade
Stock-Based Compensation	4.14	4	5.13	3.51	4.9	1.59	Upgrade
Other Operating Activities	4.96	6.26	-0.16	-1.78	-1.43	7.48	Upgrade
Change in Accounts Payable	-5.48	7.57	-3.4	-2.54	7.48	2.8	Upgrade
Change in Other Net Operating Assets	0.36	-0.21	-0.07	0.3	-0.62	-0.13	Upgrade
Operating Cash Flow	36.06	-58.39	-38.31	-58.39	-46.66	-14.11	Upgrade
Capital Expenditures	-3.15	-2.66	-0.09	-1.12	-1.68	-0.68	Upgrade
Sale (Purchase) of Real Estate	-	-	-	-	0.6	-	Upgrade
Other Investing Activities	-0.26	-	-0.26	-0.24	-0	-	Upgrade
Investing Cash Flow	-3.41	-2.66	-0.35	-1.36	-1.09	-0.68	Upgrade
Long-Term Debt Issued	-	15	30	-	-	-	Upgrade
Long-Term Debt Repaid	-	-0.24	-0.16	-0.16	-0.27	-0.04	Upgrade
Net Debt Issued (Repaid)	-45.25	14.76	29.84	-0.16	-0.27	-0.04	Upgrade
Issuance of Common Stock	1.06	39.65	32.34	40.93	7	81.75	Upgrade
Other Financing Activities	-5.3	0.06	0.09	0.48	0.48	-0.54	Upgrade
Financing Cash Flow	-49.49	54.47	62.27	41.25	7.21	81.17	Upgrade
Foreign Exchange Rate Adjustments	-0.54	-0.55	0.49	-0.63	0.84	1.13	Upgrade
Net Cash Flow	-17.37	-7.13	24.1	-19.13	-39.7	67.5	Upgrade
Free Cash Flow	32.91	-61.05	-38.4	-59.51	-48.34	-14.8	Upgrade
Free Cash Flow Per Share	0.20	-0.39	-0.27	-0.52	-0.45	-0.19	Upgrade
Levered Free Cash Flow	-47.3	-39.18	-23.22	-37.88	-28.94	-4.39	Upgrade
Unlevered Free Cash Flow	-43.36	-36.01	-23.12	-37.88	-28.94	-4.39	Upgrade
Change in Working Capital	84.87	7.36	-3.46	-2.25	6.85	2.67	Upgrade

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