Labrador Iron Ore Royalty Cash Flow Statement

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

Millions CAD. 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	110.32	175.04	186.31	265.45	379.77	227.2
Other Amortization	6.38	6.26	6.02	6.42	6.17	6.19
Loss (Gain) on Equity Investments	-12.21	-60.64	-84.68	-154.1	-229.59	-126.02
Other Operating Activities	17.58	80.56	53.71	61	239.16	85.66
Change in Accounts Receivable	-0.1	1.03	-11.11	6.92	8.66	-22.18
Change in Accounts Payable	0.06	-0.34	2.26	-1.5	-1.75	4.59
Operating Cash Flow	122.03	201.91	152.49	184.19	402.42	175.43
Operating Cash Flow Growth	-32.75%	32.41%	-17.21%	-54.23%	129.39%	-21.88%
Common Dividends Paid	-144	-172.8	-179.2	-227.2	-425.6	-147.2
Financing Cash Flow	-144	-172.8	-179.2	-227.2	-425.6	-147.2
Net Cash Flow	-21.98	29.11	-26.71	-43.01	-23.18	28.23
Cash Income Tax Paid	44.19	47.13	47.63	73.98	53.4	52.69
Levered Free Cash Flow	72.12	126.68	75.84	74.78	119.07	127.38
Unlevered Free Cash Flow	72.12	126.68	75.84	74.78	119.07	127.38
Change in Working Capital	-0.04	0.69	-8.86	5.42	6.91	-17.59

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.