Syrah Resources Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-100.66	-125.29	-85.28	-26.85	-56.87
Depreciation & Amortization	20.77	20.22	12.14	10.82	10.63
Loss (Gain) From Sale of Assets	-3.99	-	0	0.05	0.02
Asset Writedown & Restructuring Costs	-	9.96	-	0.22	-0.12
Stock-Based Compensation	3.44	2.7	4.61	4	2.77
Other Operating Activities	26.13	19.74	12.92	-5.95	3.48
Change in Accounts Receivable	-13.84	-6.9	14.05	-9.72	-2.97
Change in Inventory	-0.56	6.42	-9.7	-4.81	-4.65
Change in Accounts Payable	12.29	-8.15	-11.91	4.33	9.79
Change in Income Taxes	0.12	-	-	-	-
Change in Other Net Operating Assets	-0.91	1.59	0.13	-0.72	0.14
Operating Cash Flow	-56.36	-78.64	-59.87	-31.2	-35.07
Capital Expenditures	-5.81	-24.07	-146	-99.12	-21.62
Sale (Purchase) of Intangibles	-	-	-1.02	-	-0.09
Other Investing Activities	-	-	8.43	-4.36	2.36
Investing Cash Flow	-5.81	-24.07	-138.59	-103.48	-19.35
Long-Term Debt Issued	17.04	49.22	200.04	-	21.05
Total Debt Issued	17.04	49.22	200.04	-	21.05
Long-Term Debt Repaid	-10.23	-5.42	-4.48	-2.34	-0.58
Total Debt Repaid	-10.23	-5.42	-4.48	-2.34	-0.58
Net Debt Issued (Repaid)	6.81	43.8	195.57	-2.34	20.47
Issuance of Common Stock	45.6	64.15	-	180.78	13.73
Other Financing Activities	-1.73	-2.05	-	-6.17	-1.44
Financing Cash Flow	50.68	105.9	195.57	172.27	32.76
Foreign Exchange Rate Adjustments	1.12	-0.61	-2.6	-0.13	-0.43
Net Cash Flow	-10.38	2.58	-5.49	37.46	-22.08
Free Cash Flow	-62.18	-102.71	-205.87	-130.31	-56.69
Free Cash Flow Margin	-186.26%	-325.90%	-431.49%	-122.73%	-195.19%
Free Cash Flow Per Share	-0.05	-0.11	-0.30	-0.20	-0.11
Cash Interest Paid	-	-	-	0.99	1.22
Levered Free Cash Flow	-37.27	-70.05	-173.53	-122.46	-41.4
Unlevered Free Cash Flow	-37.14	-69.47	-165.66	-118.33	-37.71
Change in Working Capital	-2.04	-5.97	-4.27	-13.48	5.02

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