Q2 Metals Corp. (TSXV:QTWO)

Q2 Metals Cash Flow Statement

Financials in millions CAD. Fiscal year is March - February.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May 31, 2025	Feb 28, 2025	Feb 29, 2024	Feb 28, 2023	Feb 28, 2022	Feb 28, 2021
Net Income	-5.32	-5.45	-0.2	-1.9	-2.25	-0.16
Depreciation & Amortization	-	-	-	-	0.85	-
Stock-Based Compensation	4.48	4.77	1.04	0.94	0.83	0.09
Other Operating Activities	-0.89	-0.8	-1.56	-0	-0.03	-0.02
Change in Accounts Receivable	-0.1	0.46	-0.63	-0.02	-0.03	-0
Change in Accounts Payable	-0.08	-0.07	-0.11	0.08	0.02	0.03
Change in Other Net Operating Assets	-0.15	-0.37	-0.13	0.16	-0.2	-
Operating Cash Flow	-2.05	-1.47	-1.59	-0.75	-0.82	-0.07
Capital Expenditures	-9.81	-8.27	-5.98	-0.44	-0.05	-0.07
Cash Acquisitions	-	-	-	-	-0.28	-
Investing Cash Flow	-9.81	-8.27	-5.98	-0.44	-0.32	-0.07
Long-Term Debt Issued	-	-	-	-	0.02	-
Total Debt Issued	-	-	-	-	0.02	-
Short-Term Debt Repaid	-	-	-0.03	-	-	-
Long-Term Debt Repaid	-	-	-	-	-0.01	-
Total Debt Repaid	-	-	-0.03	-	-0.01	-
Net Debt Issued (Repaid)	-	-	-0.03	-	0.01	-
Issuance of Common Stock	16.3	16.25	1.46	12.25	2.04	0.18
Other Financing Activities	-	-	-0.01	-	-	-0
Financing Cash Flow	16.3	16.25	1.43	12.25	2.04	0.18
Net Cash Flow	4.44	6.51	-6.14	11.06	0.9	0.03
Free Cash Flow	-11.86	-9.73	-7.57	-1.19	-0.86	-0.14
Free Cash Flow Per Share	-0.09	-0.08	-0.09	-0.03	-0.06	-0.03
Levered Free Cash Flow	-8.86	-7.48	-6.72	1.22	-0.17	-0.08
Unlevered Free Cash Flow	-8.86	-7.48	-6.72	1.22	-0.17	-0.08
Change in Working Capital	-0.33	0.02	-0.87	0.21	-0.21	0.02

Updated Jan 29, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.