NorthX Nickel Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2023	FY 2022	FY 2021	2020
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021	2020
Net Income	-35.79	-2.67	-2.45	-3.48	-0.73	Upgrade
Depreciation & Amortization	33.24	0	0	0.15	-	Upgrade
Other Amortization	-	-	-	1.06	-	Upgrade
Asset Writedown & Restructuring Costs	-	-	-	-	0.16	Upgrade
Stock-Based Compensation	0.53	1.51	1.47	0.39	0.02	Upgrade
Other Operating Activities	0.51	-1.03	-1.47	-	-	Upgrade
Change in Accounts Receivable	0.21	0.38	-0.49	-0.09	-	Upgrade
Change in Accounts Payable	-0.12	0.01	0.13	0.01	0.22	Upgrade
Change in Other Net Operating Assets	0.07	-0.14	-0.76	-0.31	-0.77	Upgrade
Operating Cash Flow	-1.35	-1.94	-3.57	-2.26	-1.1	Upgrade
Capital Expenditures	-1.86	-6.58	-6.62	-0.11	-0.04	Upgrade
Other Investing Activities	-0.98	1.61	2.65	-	-	Upgrade
Investing Cash Flow	-2.84	-4.97	-3.97	-0.11	-0.04	Upgrade
Issuance of Common Stock	1.3	6.97	7.51	2.01	1.3	Upgrade
Other Financing Activities	0.89	2.07	1.87	-0.16	0.36	Upgrade
Financing Cash Flow	2.19	9.04	9.38	1.85	1.65	Upgrade
Net Cash Flow	-2	2.13	1.84	-0.52	0.51	Upgrade
Free Cash Flow	-3.21	-8.52	-10.2	-2.37	-1.14	Upgrade
Free Cash Flow Per Share	-0.13	-0.60	-0.74	-1.44	-1.42	Upgrade
Levered Free Cash Flow	8.72	-	-7.63	0.67	-0.9	Upgrade
Unlevered Free Cash Flow	8.73	-	-7.57	0.67	-0.9	Upgrade
Change in Net Working Capital	0.84	-	-0.12	-0.68	0.55	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.