Lithium Royalty 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	-0.87	-2.66	-4.97	13.97	11.17	0.27
Depreciation & Amortization	0.58	0.8	0.94	0.96	1.04	0.75
Stock-Based Compensation	2.01	2.06	3.05	-	-	-
Other Adjustments	-1	-0.72	0.98	-17.13	-11.56	-1.14
Changes in Other Operating Activities	0.28	-0.09	-7.53	0.08	0.13	0.17
Operating Cash Flow	-2.24	-0.62	-7.54	-2.12	0.78	0.06
Operating Cash Flow Growth	-	-	-	-	1212.65%	-93.67%
Net Change in Securities and Investments	-	-	0.08	27.83	-15.67	-
Capital Expenditures	-0.07	-0.3	-	-	-	-
Purchases of Intangible Assets	-2.36	-3.5	-53.69	-15.5	-28.53	-
Proceeds from Sale of Intangible Assets	27.78	-	-	-	-	-
Other Investing Activities	-	-	-	-9.16	-	-
Investing Cash Flow	25.34	-3.8	-53.61	3.17	-44.19	-
Long-Term Debt Repaid	-0.07	-0.04	-0.09	-0.06	-0.09	-0.08
Net Long-Term Debt Issued (Repaid)	-0.07	-0.04	-0.09	-0.06	-0.09	-0.08
Issuance of Common Stock	-	-	102.45	20.98	53.5	-
Repurchase of Common Stock	-3.19	-	-1.3	-	-	-
Net Common Stock Issued (Repurchased)	-3.19	-	101.15	20.98	53.5	-
Common Dividends Paid	-	-	-65.24	-	-	-
Other Financing Activities	-	-0.5	-	-	-	-
Financing Cash Flow	-3.77	-0.54	35.83	20.92	53.41	-0.08
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.01	-0.08	1.2	-1.12	-0.27	0.35
Net Cash Flow	20.4	-5.03	-24.12	20.86	9.73	-0.02
Free Cash Flow	-2.31	-0.92	-7.54	-2.12	0.78	0.06
Free Cash Flow Growth	-	-	-	-	1212.65%	-93.67%
FCF Margin	-89.63%	-23.95%	-94.48%	-11.59%	8.34%	2.98%
Free Cash Flow Per Share	-0.04	-0.02	-0.14	-0.05	0.03	1.55
Levered Free Cash Flow	-0.44	-2.36	-11.72	14.77	11.8	1.31
Unlevered Free Cash Flow	0.79	0.41	-6.59	1.04	1.17	0.92

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