Almonty Industries 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	FY 2021
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	Dec '21 Dec 31, 2021
Net Income	-132.56	-161.91	-16.3	-8.84	-14.49	-7.75
Depreciation & Amortization	1.01	1.04	1.12	1.08	1.3	1.78
Stock-Based Compensation	13.87	11.09	2.73	1.14	3.81	1.51
Other Adjustments	109.78	134.22	9.38	2.96	6.58	-1.1
Change in Receivables	-9.21	-1.54	-0.16	-0.63	-0.67	-1.15
Changes in Inventories	-2.23	-2.68	1.09	-2.05	1.04	-1.15
Changes in Accounts Payable	11.84	-0.69	-5.4	-7.12	2.58	1.06
Changes in Unearned Revenue	3.37	3	-0.99	0.43	-0.63	1.32
Changes in Other Operating Activities	-4.06	-1.66	1.02	1.33	-3.27	-1.79
Operating Cash Flow	-5.06	-19.14	-7.5	-11.7	-3.75	-8.44
Capital Expenditures	-74.83	-60.85	-36.23	-17.49	-22.76	-10
Payments for Business Acquisitions	-	-1.42	-	-	-	-
Investing Cash Flow	-54.47	-62.27	-36.23	-17.49	-22.76	-10
Long-Term Debt Issued	19.42	28.41	43.64	42.51	39.12	10.56
Long-Term Debt Repaid	-1.27	-1.19	-23.61	-3.74	-5.85	-2.39
Net Long-Term Debt Issued (Repaid)	18.15	27.22	20.04	38.77	33.27	8.17
Issuance of Common Stock	333.12	342.35	11.91	7.5	7.13	19.1
Net Common Stock Issued (Repurchased)	333.12	342.35	11.91	7.5	7.13	19.1
Other Financing Activities	-27.26	-27.56	-2.58	-2.91	-7	-10.08
Financing Cash Flow	324.01	342	29.37	43.37	33.4	17.19
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.17	-0.02	0.17	-0.6	0.5	-0.07
Net Cash Flow	242.87	260.58	-14.19	13.58	7.39	-1.32
Free Cash Flow	-79.88	-79.99	-43.73	-29.19	-26.51	-18.44
FCF Margin	-159.75%	-246.00%	-151.65%	-129.68%	-106.89%	-88.46%
Free Cash Flow Per Share	-0.33	-0.38	-0.26	-0.19	-0.19	-0.14
Levered Free Cash Flow	-110.23	-196.53	-35.65	6.11	-2.95	-8.36
Unlevered Free Cash Flow	-88.46	-97.97	-52.34	-29.74	-29.33	-13.58

SEC Filings: 10-K · 10-Q