Logan Energy Corp. (TSXV:LGN)

Logan Energy Cash Flow Statement

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

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Net Income	39.66	37.78	4.56	-33.8	39.4
Depreciation & Amortization	74.95	63.95	41.55	46.36	22.51
Loss (Gain) From Sale of Assets	-5.35	-5.51	-	-	-0.34
Asset Writedown & Restructuring Costs	-	-	-	-0.88	-
Stock-Based Compensation	4.99	4.74	4.96	13.67	2.08
Other Operating Activities	21.14	4.86	1.46	3.96	0.45
Change in Other Net Operating Assets	-0.4	2.16	-2.09	-5.35	3.01
Operating Cash Flow	134.99	107.97	50.43	23.95	67.12
Operating Cash Flow Growth	103.59%	114.10%	110.53%	-64.31%	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Capital Expenditures	-231.4	-209.1	-211.84	-85.8	-7.64
Sale of Property, Plant & Equipment	0.75	43.63	-	-	0.09
Other Investing Activities	-22.47	-19.32	15.64	17.57	-14.56
Investing Cash Flow	-253.12	-184.8	-196.2	-68.23	-22.12

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Long-Term Debt Issued	-	416.89	116.05	-	-
Long-Term Debt Repaid	-	-340.45	-114.89	-0.15	-0.13
Net Debt Issued (Repaid)	51.06	76.44	1.17	-0.15	-0.13
Issuance of Common Stock	66.61	-	95	102.32	-
Other Financing Activities	0.02	0.11	-4.07	-3.92	-44.87
Financing Cash Flow	117.7	76.55	92.1	98.25	-45

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Foreign Exchange Rate Adjustments	0.01	-	0.02	-0.01	-
Net Cash Flow	-0.42	-0.28	-53.65	53.97	-

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Free Cash Flow	-96.41	-101.13	-161.41	-61.85	59.47
Free Cash Flow Growth	-	-	-	-	-
Free Cash Flow Margin	-45.43%	-61.77%	-154.84%	-85.05%	53.66%
Free Cash Flow Per Share	-0.14	-0.16	-0.31	-0.20	0.34
Levered Free Cash Flow	-137.82	-149.59	-148.67	-33.95	-
Unlevered Free Cash Flow	-131.61	-145.3	-148.07	-33.89	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Cash Interest Paid	9.39	5.22	1.68	0.13	-
Change in Working Capital	-0.4	2.16	-2.09	-5.35	3.01

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 28, 2026

Data Sources Report a data error