Largo Cash Flow Statement

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

Millions USD. 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	-68.51	-49.83	-30.34	-1.45	22.57
Depreciation & Amortization	20.99	29.27	33.54	23.19	22.66
Other Amortization	0.84	0.84	0.84	0.27	-
Loss (Gain) From Sale of Assets	-5.18	-	0.16	-	-
Asset Writedown & Restructuring Costs	-	1.09	-	-	-
Loss (Gain) on Equity Investments	6.19	-	-	-	-
Stock-Based Compensation	2.29	1.32	-0.36	2.37	3.14
Provision & Write-off of Bad Debts	-	-	-	-0.06	0.01
Other Operating Activities	40.58	19.71	5.5	-2.9	6.99
Change in Accounts Receivable	-0.6	14.1	-3.86	3.57	-5.45
Change in Inventory	-22.89	-18.65	1.29	-15.71	-11.05
Change in Accounts Payable	8.61	-0.38	4.61	5.18	1.82
Change in Unearned Revenue	-0.35	0.34	1.86	-3.77	2.25
Change in Other Net Operating Assets	7.81	13.36	7.96	-7.23	-3.16
Operating Cash Flow	-10.22	11.16	21.2	3.46	39.78
Operating Cash Flow Growth	-	-47.36%	512.63%	-91.30%	-
Capital Expenditures	-27.44	-42.23	-63.66	-56.7	-27.4
Sale of Property, Plant & Equipment	-	-	0.93	-	-
Divestitures	1	-	-	-	-
Sale (Purchase) of Intangibles	-	-	-0.16	-3.44	-
Investing Cash Flow	-26.44	-42.23	-62.89	-60.15	-27.4
Long-Term Debt Issued	107.02	44.36	70	55	15
Total Debt Issued	107.02	44.36	70	55	15
Long-Term Debt Repaid	-92.23	-27.68	-35.58	-30.57	-25.02
Total Debt Repaid	-92.23	-27.68	-35.58	-30.57	-25.02
Net Debt Issued (Repaid)	14.79	16.68	34.42	24.43	-10.02
Issuance of Common Stock	10.09	-	-	0.28	3.16
Repurchase of Common Stock	-	-	-	-6.09	-
Other Financing Activities	-0.98	-4.64	-5.29	7.82	-0.05
Financing Cash Flow	23.89	12.04	29.13	26.44	-6.9
Foreign Exchange Rate Adjustments	0.38	-1.59	0.8	0.93	-0.83
Net Cash Flow	-12.39	-20.61	-11.76	-29.32	4.65
Free Cash Flow	-37.66	-31.07	-42.46	-53.24	12.38
Free Cash Flow Margin	-34.27%	-24.87%	-21.37%	-23.23%	6.24%
Free Cash Flow Per Share	-0.56	-0.48	-0.66	-0.83	0.19
Cash Interest Paid	12.97	6.3	7.07	0.62	-
Cash Income Tax Paid	0.18	-2.91	0.69	4.74	3.1
Levered Free Cash Flow	-30.35	-27.6	-34.11	-39.66	6.12
Unlevered Free Cash Flow	-22.22	-21.89	-28.26	-38.75	6.74
Change in Working Capital	-7.42	8.76	11.86	-17.96	-15.59

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.