Silver47 Exploration Cash Flow Statement

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

Millions CAD. Fiscal year is Aug - Jul.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan '26 Jan 31, 2026	Jul '25 Jul 31, 2025	Jul '24 Jul 31, 2024	Jul '23 Jul 31, 2023	Jul '22 Jul 31, 2022	Jul '21 Jul 31, 2021
Net Income	-22.05	-10.13	-4.52	-0.88	-2.67	-0.93
Depreciation & Amortization	0.02	0	-	-	-	-
Stock-Based Compensation	6.7	1.86	0.75	0.09	0.98	0.43
Other Operating Activities	-0.17	-0.17	-0.07	-0.72	-0.02	0.33
Change in Accounts Payable	-0.98	0.06	1.61	-0.79	0.85	0.13
Change in Income Taxes	-0.24	-0.08	-0.02	0.08	-0.09	-
Change in Other Net Operating Assets	-1.2	-0.08	-0.13	-0.17	-0	-0.12
Operating Cash Flow	-17.92	-8.54	-2.37	-2.4	-0.95	-0.16
Capital Expenditures	-0.52	-0.01	-0.54	-0.08	-	-
Other Investing Activities	0.31	0.1	0.05	0.11	0.02	-
Investing Cash Flow	6.28	0.09	-0.49	0.03	0.02	-
Issuance of Common Stock	69.04	9.8	4.89	-	0.08	3.03
Other Financing Activities	-4.67	-0.55	-	-	3.83	-
Financing Cash Flow	64.37	9.25	4.89	-	3.91	3.03
Foreign Exchange Rate Adjustments	-0.02	-0	-0.03	-	-	-
Net Cash Flow	52.7	0.8	1.99	-2.37	2.98	2.87
Free Cash Flow	-18.45	-8.55	-2.91	-2.48	-0.95	-0.16
Free Cash Flow Per Share	-0.16	-0.15	-0.07	-0.08	-0.04	-0.01
Levered Free Cash Flow	-10.19	-4.13	-0.74	-1.96	0.13	-
Unlevered Free Cash Flow	-10.19	-4.13	-0.74	-1.96	0.13	-
Change in Working Capital	-2.42	-0.1	1.47	-0.88	0.76	0.01

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