Imperial Metals Cash Flow Statement

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

Millions CAD. 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	153.78	106.26	-36.72	-75.98	-26.07
Depreciation & Amortization	95.6	61.55	48.85	39.94	40.95
Stock-Based Compensation	1.65	0.55	0.71	0.19	0.41
Other Adjustments	123.45	40.62	10.71	-17.03	-4.25
Changes in Other Operating Activities	-25.92	-53.57	-27.37	-33.88	3.98
Operating Cash Flow	348.56	155.41	-3.82	-86.76	15.02
Operating Cash Flow Growth	124.28%	-	-	-	-39.65%
Capital Expenditures	-221.66	-182.25	-122.47	-144.5	-102.19
Sale of Property, Plant & Equipment	0.04	0.16	0.34	22.73	0.03
Other Investing Activities	9.1	21.01	-3.2	-6.04	-0.74
Investing Cash Flow	-212.53	-161.08	-125.33	-127.82	-102.91
Short-Term Debt Issued	129.25	104.33	63.13	114.5	55
Short-Term Debt Repaid	-177.5	-69	-31.5	-43	-25.5
Net Short-Term Debt Issued (Repaid)	-48.25	35.33	31.63	71.5	29.5
Long-Term Debt Issued	-	55	83.6	99.68	10
Long-Term Debt Repaid	-104	-46.89	-1.43	-0.07	-10.05
Net Long-Term Debt Issued (Repaid)	-104	8.11	82.17	99.61	-0.05
Issuance of Common Stock	3.16	-	16.62	40.74	60.23
Net Common Stock Issued (Repurchased)	3.16	-	16.62	40.74	60.23
Other Financing Activities	-7.69	-5.82	-3.86	-3.57	-2.47
Financing Cash Flow	-156.78	37.62	126.56	208.27	87.21
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.55	1.22	-0.02	0.53	-0.04
Net Cash Flow	-21.3	33.18	-2.61	-5.77	-0.71
Free Cash Flow	126.9	-26.84	-126.28	-231.26	-87.18
FCF Margin	18.34%	-5.43%	-36.66%	-133.83%	-65.26%
Free Cash Flow Per Share	0.73	-0.17	-0.80	-	-
Levered Free Cash Flow	-150.46	-24.57	-23.91	-43.31	-53.88
Unlevered Free Cash Flow	351.3	-14.91	-116.17	-242.13	-86.08

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.