Artemis Gold Inc. (TSXV:ARTG)

Artemis Gold Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	85.76	-31.44	-11.45	-21.63	-13.71	-3.93
Depreciation & Amortization	9.54	1.1	0.99	0.48	0.42	0.17
Loss (Gain) From Sale of Investments	-	-	-	10.53	2.06	-0.11
Loss (Gain) on Equity Investments	0.41	0.47	0.59	0.89	0.7	0.42
Stock-Based Compensation	11.59	8	4.47	5.08	4.58	2.37
Other Operating Activities	67.25	13.23	-3.44	-2.98	0.16	-2.91
Change in Accounts Receivable	-4.18	0.5	-0.38	-0.13	0.19	-0.8
Change in Accounts Payable	65	-0.66	0.7	1.7	-0.12	0.66
Change in Other Net Operating Assets	3.07	-	-	-	-	-0.01
Operating Cash Flow	196.45	-8.81	-8.52	-6.05	-5.73	-4.13
Capital Expenditures	-466.8	-482.77	-396.42	-96.91	-83.64	-144.85
Investment in Securities	-	-	-	1.38	3.32	-4.58
Other Investing Activities	35.25	29.69	-21.95	-1.26	0.67	-0.25
Investing Cash Flow	-431.55	-453.09	-418.37	-96.79	-79.66	-149.68
Long-Term Debt Issued	-	315	150	-	-	-
Total Debt Issued	145	315	150	-	-	-
Long-Term Debt Repaid	-	-5.62	-1.28	-0.36	-0.3	-0.14
Net Debt Issued (Repaid)	106.73	309.38	148.72	-0.36	-0.3	-0.14
Issuance of Common Stock	50.27	30.16	8.62	175.38	173	180.22
Other Financing Activities	21.71	-5.95	232.05	-9.45	-7.81	-5.91
Financing Cash Flow	178.71	333.59	389.4	165.58	164.9	174.16
Net Cash Flow	-56.39	-128.31	-37.5	62.73	79.51	20.34
Free Cash Flow	-270.35	-491.59	-404.94	-102.97	-89.37	-148.98
Free Cash Flow Per Share	-1.19	-2.32	-2.06	-0.63	-0.63	-1.98
Cash Interest Paid	21.26	5.02	-	-	-	-
Levered Free Cash Flow	-267.13	-408.39	-375.85	-82.16	-131.46	-95.37
Unlevered Free Cash Flow	-261	-408.35	-375.78	-82.11	-131.41	-95.34
Change in Working Capital	21.89	-0.16	0.32	1.57	0.07	-0.14

Updated Mar 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.