LMG Corp. Cash Flow Statement

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

Millions PHP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	31.35	24.86	35.16	5.58	-6.07	46.05
Loss (Gain) From Sale of Investments	-16.44	-10.79	-18.28	10.74	17.27	-36.26
Other Operating Activities	0.03	0.03	-0.04	-	-0.05	-5.11
Change in Accounts Receivable	-2.86	-	-	-	-	-
Change in Other Net Operating Assets	-2.44	-2.4	9.44	-16.81	13.93	23.57
Operating Cash Flow	-0.67	-0.33	-0.62	0.09	-1.77	-31.72
Net Cash Flow	-0.67	-0.33	-0.62	0.09	-1.77	-31.72
Levered Free Cash Flow	-7.1	-4.19	7.37	-18.92	12.2	16.22
Unlevered Free Cash Flow	-7.1	-4.19	7.37	-18.92	12.2	16.22
Change in Working Capital	-15.6	-14.43	-17.47	-16.23	-12.92	-36.4