Logan Energy Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	37.78	4.56	-33.8	39.4
Depreciation & Amortization	63.95	41.55	46.36	22.51
Loss (Gain) From Sale of Assets	-5.51	-	-	-0.34
Asset Writedown & Restructuring Costs	-	-	-0.88	-
Stock-Based Compensation	4.74	4.96	13.67	2.08
Other Operating Activities	4.86	1.46	3.96	0.45
Change in Other Net Operating Assets	2.16	-2.09	-5.35	3.01
Operating Cash Flow	107.97	50.43	23.95	67.12
Operating Cash Flow Growth	114.10%	110.53%	-64.31%	-
Capital Expenditures	-209.1	-211.84	-85.8	-7.64
Sale of Property, Plant & Equipment	43.63	-	-	0.09
Other Investing Activities	-19.32	15.64	17.57	-14.56
Investing Cash Flow	-184.8	-196.2	-68.23	-22.12
Long-Term Debt Issued	416.89	116.05	-	-
Long-Term Debt Repaid	-340.45	-114.89	-0.15	-0.13
Net Debt Issued (Repaid)	76.44	1.17	-0.15	-0.13
Issuance of Common Stock	-	95	102.32	-
Other Financing Activities	0.11	-4.07	-3.92	-44.87
Financing Cash Flow	76.55	92.1	98.25	-45
Foreign Exchange Rate Adjustments	-	0.02	-0.01	-
Net Cash Flow	-0.28	-53.65	53.97	-
Free Cash Flow	-101.13	-161.41	-61.85	59.47
Free Cash Flow Margin	-61.77%	-154.84%	-85.05%	53.66%
Free Cash Flow Per Share	-0.16	-0.31	-0.20	0.34
Cash Interest Paid	5.22	1.68	0.13	-
Levered Free Cash Flow	-149.59	-148.67	-33.95	-
Unlevered Free Cash Flow	-145.3	-148.07	-33.89	-
Change in Working Capital	2.16	-2.09	-5.35	3.01

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