Logan Energy Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	28.61	37.78	4.56	-33.8	39.4
Depreciation & Amortization	68.82	63.95	41.55	46.36	22.51
Loss (Gain) From Sale of Assets	-5.49	-5.51	-	-	-0.34
Asset Writedown & Restructuring Costs	-	-	-	-0.88	-
Stock-Based Compensation	5.02	4.74	4.96	13.67	2.08
Other Operating Activities	17.75	4.86	1.46	3.96	0.45
Change in Other Net Operating Assets	2.93	2.16	-2.09	-5.35	3.01
Operating Cash Flow	117.64	107.97	50.43	23.95	67.12
Operating Cash Flow Growth	138.50%	114.10%	110.53%	-64.31%	-
Capital Expenditures	-232.82	-209.1	-211.84	-85.8	-7.64
Sale of Property, Plant & Equipment	26.98	43.63	-	-	0.09
Other Investing Activities	-15.95	-19.32	15.64	17.57	-14.56
Investing Cash Flow	-221.78	-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)	37.14	76.44	1.17	-0.15	-0.13
Issuance of Common Stock	66.67	-	95	102.32	-
Other Financing Activities	0.2	0.11	-4.07	-3.92	-44.87
Financing Cash Flow	104.02	76.55	92.1	98.25	-45
Foreign Exchange Rate Adjustments	-0.01	-	0.02	-0.01	-
Net Cash Flow	-0.14	-0.28	-53.65	53.97	-
Free Cash Flow	-115.18	-101.13	-161.41	-61.85	59.47
Free Cash Flow Margin	-65.42%	-61.77%	-154.84%	-85.05%	53.66%
Free Cash Flow Per Share	-0.20	-0.16	-0.31	-0.20	0.34
Cash Interest Paid	5.22	5.22	1.68	0.13	-
Levered Free Cash Flow	-145.99	-149.59	-148.67	-33.95	-
Unlevered Free Cash Flow	-140.72	-145.3	-148.07	-33.89	-
Change in Working Capital	2.93	2.16	-2.09	-5.35	3.01

Source: S&P Global Market Intelligence. Standard template. Financial Sources.