Sociedad Minera Corona, 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	65.69	-4.69	3.22	-1.09	34.97
Depreciation & Amortization	16.72	12.97	9.39	-	15.65
Other Amortization	5.09	6.55	6.6	-	0.06
Loss (Gain) From Sale of Assets	-	-	-	-	0.97
Asset Writedown & Restructuring Costs	-	0.84	0.39	-	-
Other Operating Activities	-23.42	4.6	-1.23	10.45	-17.83
Change in Accounts Receivable	-	-9.07	-4.52	-	-3.04
Change in Inventory	-	4.63	-0.34	-	-3.15
Change in Accounts Payable	-	10.26	7.72	-	6.6
Change in Income Taxes	-	-	-	-	25.17
Change in Other Net Operating Assets	-	-1.2	4.91	-	1.35
Operating Cash Flow	64.08	24.89	26.14	9.36	60.73
Operating Cash Flow Growth	157.49%	-4.78%	179.34%	-84.59%	25.02%
Capital Expenditures	-9.35	-8.27	-9.66	-9.52	-21.8
Sale (Purchase) of Intangibles	-39.22	-18.84	-7.28	-8.57	-16.1
Other Investing Activities	-0.03	-	-2.75	-47.94	-5.1
Investing Cash Flow	-48.59	-27.11	-19.69	-66.02	-43
Short-Term Debt Issued	-	8.24	1.92	1.46	-
Long-Term Debt Issued	-	90.63	-	25	-
Total Debt Issued	-	98.87	1.92	26.46	-
Long-Term Debt Repaid	-3.06	-94.39	-	-	-
Total Debt Repaid	-3.06	-94.39	-	-	-
Net Debt Issued (Repaid)	-3.06	4.48	1.92	26.46	-
Common Dividends Paid	-	-	-	-	-49.86
Other Financing Activities	0.06	-1.19	-2.27	-0.61	-
Financing Cash Flow	-3	3.29	-0.35	25.86	-49.86
Foreign Exchange Rate Adjustments	-	-0.04	0.01	0.01	-0.03
Net Cash Flow	12.49	1.03	6.11	-30.81	-32.16
Free Cash Flow	54.73	16.62	16.48	-0.16	38.93
Free Cash Flow Growth	229.39%	0.86%	-	-	2.83%
Free Cash Flow Margin	23.94%	13.05%	15.27%	-0.15%	21.56%
Free Cash Flow Per Share	1.52	0.46	0.46	-0.00	1.08
Cash Interest Paid	0.42	1.19	2.27	0.61	-
Cash Income Tax Paid	3.31	0.18	2.5	18.28	23.76
Levered Free Cash Flow	61.24	-5.48	-50.25	16.39	19.01
Unlevered Free Cash Flow	61.77	-3.71	-48.09	17.31	19.02
Change in Working Capital	-	4.62	7.76	-	26.92

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.