Almonty Industries Inc. (ETR:ALI1)

Almonty Industries 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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-65.04	-16.3	-8.84	-14.49	-7.75	-9.06
Depreciation & Amortization	0.57	0.63	0.58	1.26	-2.39	2.25
Loss (Gain) From Sale of Assets	-	-	-	-	0.06	-
Stock-Based Compensation	8.69	2.73	1.14	3.81	1.51	0.61
Other Operating Activities	44.17	10.36	3.85	6.26	1.86	1.83
Change in Accounts Receivable	0.78	-0.25	-0.47	-0.59	-1.25	0.5
Change in Inventory	-0.13	1.09	-2.05	1.04	-1.15	1.05
Change in Accounts Payable	10.04	-5.4	-7.12	2.58	1.06	-1
Change in Unearned Revenue	-0.04	-0.99	0.43	-0.63	1.32	-
Change in Income Taxes	-1.75	0.09	-0.17	-0.09	0.1	0.44
Change in Other Net Operating Assets	-2.33	0.54	0.94	-2.91	-1.82	-1.45
Operating Cash Flow	-5.04	-7.5	-11.7	-3.75	-8.44	-4.83
Capital Expenditures	-63.8	-36.23	-17.49	-22.76	-10	-6.29
Investing Cash Flow	-63.8	-36.23	-17.49	-22.76	-10	-6.29
Long-Term Debt Issued	-	43.64	42.51	39.12	10.56	12.23
Total Debt Issued	31.57	43.64	42.51	39.12	10.56	12.23
Long-Term Debt Repaid	-	-23.61	-3.74	-5.85	-2.39	-1.55
Total Debt Repaid	-1.04	-23.61	-3.74	-5.85	-2.39	-1.55
Net Debt Issued (Repaid)	30.52	20.04	38.77	33.27	8.17	10.68
Issuance of Common Stock	154.55	11.81	7.5	7.13	19.1	2
Other Financing Activities	-17.5	-2.47	-2.91	-7	-10.08	-0.77
Financing Cash Flow	167.57	29.37	43.37	33.4	17.19	11.91
Foreign Exchange Rate Adjustments	-0.02	0.17	-0.6	0.5	-0.07	0.1
Net Cash Flow	98.72	-14.19	13.58	7.39	-1.32	0.88
Free Cash Flow	-68.83	-43.73	-29.19	-26.51	-18.44	-11.13
Free Cash Flow Margin	-228.87%	-151.65%	-129.68%	-106.89%	-88.46%	-44.33%
Free Cash Flow Per Share	-0.36	-0.26	-0.19	-0.19	-0.14	-0.09
Cash Interest Paid	3.3	2.29	2.54	1.82	1.17	0.73
Levered Free Cash Flow	-65.86	-41.89	-16	-24.98	-13.95	-8.92
Unlevered Free Cash Flow	-63.14	-39.03	-13.31	-22.57	-11.78	-6.96
Change in Working Capital	6.58	-4.92	-8.44	-0.59	-1.73	-0.46

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