Ivanhoe Mines Cash Flow Statement

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

Millions USD. 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	132.84	250.12	179.12	295.29	320.74	-29.62
Depreciation & Amortization	68.54	75.72	19.67	2.3	5.87	9.59
Stock-Based Compensation	18.57	18.38	27.92	29.27	27.22	20
Other Adjustments	-197.95	-338.36	-307.59	-383.67	-421.33	-79.52
Changes in Other Operating Activities	-166.43	-127.45	-152.43	25.26	244.48	72.46
Operating Cash Flow	-143.72	-127.45	-152.43	-31.57	176.97	-7.09
Capital Expenditures	-332.61	-341.81	-491.71	-477.9	-158.66	-52.04
Sale of Property, Plant & Equipment	3.13	3.14	0.12	5.35	0.12	0.28
Purchases of Intangible Assets	-	-	-	-	-	-0.56
Purchases of Investments	-215.33	-316.04	-	-	-13.33	-
Proceeds from Sale of Investments	2.35	2.35	0.8	-	-	-
Other Investing Activities	-12.62	-13.37	-4.62	-4.45	-1.77	-156.26
Investing Cash Flow	-655.8	-665.72	-495.41	-477	-173.63	-208.58
Long-Term Debt Issued	213	891.5	306	98.18	-	564.53
Long-Term Debt Repaid	-14.25	-13.27	-95.96	-19.39	-15.09	-9.02
Net Long-Term Debt Issued (Repaid)	198.75	878.23	210.04	78.79	-15.09	555.51
Issuance of Common Stock	586.61	582.14	3.5	434.81	5.52	6.46
Net Common Stock Issued (Repurchased)	586.61	582.14	3.5	434.81	5.52	6.46
Other Financing Activities	-19.68	-40.4	-6.59	-13.33	-	-
Financing Cash Flow	703.31	1,420	206.95	500.27	-9.57	561.97
Effect of Exchange Rate Changes on Cash and Cash Equivalents	34.9	40.4	-16.06	-14.86	-4.49	-0.95
Net Cash Flow	-61.3	667.2	-456.95	-23.16	-10.73	345.35
Free Cash Flow	-476.33	-469.26	-644.14	-509.47	18.32	-59.13
FCF Margin	-89.85%	-106.26%	-1578.09%	-	-	-
Free Cash Flow Per Share	-0.34	-0.34	-0.49	-0.42	0.01	-0.05
Levered Free Cash Flow	-99.94	746.23	-186.3	-52.62	487.47	640.76
Unlevered Free Cash Flow	-445.35	-290.07	-464.21	-266.64	310.06	37.51

Updated May 6, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.