Elemental 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	5.12	-0.36	-3.9	-18.21	-4.73	-2.63
Depreciation & Amortization	13.84	7.22	6.9	5.45	2.88	1.69
Loss (Gain) From Sale of Assets	1.88	-0.37	-1.53	-	-	-
Asset Writedown & Restructuring Costs	0.44	0.44	0.29	4.48	-	-
Loss (Gain) From Sale of Investments	0.03	0.01	-0.11	0.19	-	-
Loss (Gain) on Equity Investments	-2.05	-2.04	-2.16	-0.07	-	-
Stock-Based Compensation	2.36	1.39	0.24	4.07	0.64	0.74
Other Operating Activities	0.61	1.56	2.78	3.29	3.02	2.16
Change in Accounts Receivable	0.86	-2.54	0.15	0.15	-1.16	-0.63
Change in Accounts Payable	-0.93	-0.48	-0.67	-0.07	0.46	0.59
Change in Other Net Operating Assets	-	-	-	-	-	-0.06
Operating Cash Flow	22.16	4.82	1.99	-0.72	1.12	1.85
Operating Cash Flow Growth	583.62%	141.65%	-	-	-39.41%	83.37%
Capital Expenditures	-16.16	-	-1.71	-12.67	-	-
Sale of Property, Plant & Equipment	1.91	0.28	-	0.06	-	-
Cash Acquisitions	-	-	-	7.88	-	0.09
Divestitures	-	0.05	0.48	-	-	-
Sale (Purchase) of Intangibles	-3.24	-3.24	-3.86	-	-40.14	-11.12
Investment in Securities	9.15	7.42	-0.46	1.34	-	-
Other Investing Activities	-0.04	-	-	-	0.02	0.02
Investing Cash Flow	-8.38	4.51	-5.56	-3.39	-40.12	-11.01
Long-Term Debt Issued	-	-	-	3.92	24.83	10.46
Total Debt Issued	-	-	-	3.92	24.83	10.46
Short-Term Debt Repaid	-	-	-	-	-	-8.59
Long-Term Debt Repaid	-	-27	-0.03	-0.01	-	-
Total Debt Repaid	-20	-27	-0.03	-0.01	-	-8.59
Net Debt Issued (Repaid)	-20	-27	-0.03	3.91	24.83	1.87
Issuance of Common Stock	14.97	12.76	-	14.93	12.67	19.17
Other Financing Activities	-0.28	-1.87	-2.6	-3.08	-3.3	-2.02
Financing Cash Flow	-5.31	-16.11	-2.63	15.76	34.2	19.03
Foreign Exchange Rate Adjustments	0.07	-0.05	0	-0.28	-0.01	0.24
Net Cash Flow	8.55	-6.83	-6.19	11.37	-4.81	10.11
Free Cash Flow	6	4.82	0.29	-13.39	1.12	1.85
Free Cash Flow Growth	5076.72%	1589.83%	-	-	-39.41%	83.37%
Free Cash Flow Margin	18.13%	29.50%	2.43%	-138.92%	16.93%	36.07%
Free Cash Flow Per Share	0.25	0.24	0.01	-1.28	0.17	0.58
Cash Interest Paid	0.6	1.98	2.65	-	-	0.61
Cash Income Tax Paid	2.27	1.27	1.63	-	-	-
Levered Free Cash Flow	7.9	-3.23	7.78	-22.49	-39.56	-8.71
Unlevered Free Cash Flow	8.35	-1.96	9.44	-19.69	-37.67	-7.8
Change in Working Capital	-0.07	-3.02	-0.53	0.08	-0.7	-0.11

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