Scottie Resources Corp. (TSXV:SCOT)

Scottie Resources Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	May 31, 2025	Aug 31, 2024	Aug 31, 2023	Aug 31, 2022	Aug 31, 2021	Aug 31, 2020
Net Income	-6.68	-3.89	-19.07	-9.52	-6.39	-3.87
Depreciation & Amortization	0.07	0.07	9.38	0.08	0.03	0
Loss (Gain) From Sale of Assets	-	-2.26	-0.01	-	-	-
Stock-Based Compensation	0.89	0.79	1.37	0.26	0.46	0.87
Other Operating Activities	-0.76	-1.01	-1.53	-1.02	-0.35	-0.29
Change in Accounts Receivable	1.07	-0.38	-0.45	-0.32	0.04	-0.16
Change in Accounts Payable	-0.23	-0.65	-0.49	2.32	0.4	-0.15
Change in Other Net Operating Assets	0.13	0.04	-0.2	1.75	-0.16	-1.61
Operating Cash Flow	-5.51	-7.28	-11	-6.46	-5.97	-5.22
Capital Expenditures	-0.18	-0.01	-0.12	-0.06	-0.66	-1.08
Sale of Property, Plant & Equipment	-	-	0.02	-	-	-
Cash Acquisitions	-	-	-	-	2.87	-
Sale (Purchase) of Intangibles	-	8.1	-	-1.6	-	-
Sale (Purchase) of Real Estate	-	-	-	-	-0.14	-
Other Investing Activities	-0.02	-	-	-0.14	-0.05	0.05
Investing Cash Flow	-0.2	8.09	-0.1	-1.81	2.02	-1.03
Short-Term Debt Repaid	-	-	-	-	-	-0.23
Total Debt Repaid	-	-	-	-	-	-0.23
Net Debt Issued (Repaid)	-	-	-	-	-	-0.23
Issuance of Common Stock	-	7.31	9.84	5.01	7.07	11.38
Other Financing Activities	-0.01	-0.28	-0.82	-0.47	-0.6	-0.34
Financing Cash Flow	-0.01	7.03	9.02	4.54	6.47	10.81
Net Cash Flow	-5.72	7.84	-2.08	-3.73	2.52	4.56
Free Cash Flow	-5.69	-7.29	-11.12	-6.52	-6.63	-6.3
Free Cash Flow Per Share	-0.12	-0.15	-0.26	-0.19	-0.30	-0.42
Levered Free Cash Flow	-3.11	3.23	-3.27	-4.19	-4.1	-4.97
Unlevered Free Cash Flow	-3.11	3.23	-3.27	-4.19	-4.1	-4.97
Change in Working Capital	0.97	-0.99	-1.14	3.74	0.28	-1.92

Updated Jan 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.