Largo Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-64.56	-50.57	-32.36	-2.23	22.57	6.76
Depreciation & Amortization	23.5	28.68	29.25	23.28	22.51	17.51
Stock-Based Compensation	1	1.32	-0.36	2.37	3.14	1.64
Other Adjustments	50.83	20.89	13.49	2.74	10.24	-13.22
Change in Receivables	-8.12	14.1	-3.86	3.57	-5.45	-14.38
Changes in Inventories	-20.64	-5.85	1.29	-15.71	-11.05	-11.18
Changes in Accounts Payable	15.88	-0.38	4.61	5.18	1.82	-46.88
Changes in Unearned Revenue	-1.03	0.34	1.86	-3.77	2.25	3.22
Changes in Other Operating Activities	-0.23	-0.28	7.96	-7.23	-3.16	-2.36
Operating Cash Flow	10.05	11.16	21.2	3.46	39.78	-59.51
Operating Cash Flow Growth	8.55%	-47.36%	512.63%	-91.30%	-	-
Capital Expenditures	-38.1	-42.23	-53.55	-42.19	-27.4	-18.11
Purchases of Intangible Assets	0.17	-	-0.16	-3.44	-	-
Proceeds from Business Divestments	1	-	-	-	-	-
Other Investing Activities	-	-	-9.18	-14.51	-	-
Investing Cash Flow	-36.93	-42.23	-62.89	-60.15	-27.4	-18.11
Long-Term Debt Issued	72.91	44.36	70	55	15	24.79
Long-Term Debt Repaid	-60.61	-27.08	-35	-30	-24.79	-
Net Long-Term Debt Issued (Repaid)	12.3	17.28	35	25	-9.79	24.79
Issuance of Common Stock	-	-	-	0.28	3.16	4.23
Repurchase of Common Stock	-	-	-	-6.09	-	-
Net Common Stock Issued (Repurchased)	-	-	-	-5.81	3.16	4.23
Other Financing Activities	-7.97	-5.24	-5.87	7.25	-0.28	1.21
Financing Cash Flow	4.33	12.04	29.13	26.44	-6.9	30.23
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.06	-1.59	0.8	0.93	-0.83	-0.97
Net Cash Flow	-22.6	-20.61	-11.76	-29.32	4.65	-48.35
Free Cash Flow	-28.05	-31.07	-32.35	-38.73	12.38	-77.61
FCF Margin	-84.32%	-24.87%	-16.28%	-16.90%	6.24%	-63.82%
Free Cash Flow Per Share	-0.44	-0.48	-0.51	-0.60	-	-
Levered Free Cash Flow	-72.88	-53.01	-5.93	-17.68	-2.24	-26.25
Unlevered Free Cash Flow	-178.26	-80.8	-37.84	-52.2	15.13	-43.12

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.