Ferroglobe PLC (GSM)

Ferroglobe Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-117.35	-177.11	20.8	98.48	443.83	-115.37
Depreciation & Amortization	84.03	84.95	75.46	73.53	81.56	97.33
Stock-Based Compensation	1.47	1.81	4.92	7.4	5.84	3.63
Other Adjustments	91.9	125.24	82.23	137.47	273.74	144.42
Change in Receivables	13.94	63.48	155.49	-33.35	-72.56	-155.96
Changes in Inventories	-21.04	43.76	0.05	102.18	-220.82	-60.3
Changes in Accounts Payable	23.59	-28.68	-17.26	-70.57	30.64	64.38
Changes in Income Taxes Payable	-11.04	-10.33	-15.8	-113.31	-80.52	-3.79
Changes in Other Operating Activities	-38.97	-51.66	-62.65	-23.46	-56.68	24.33
Operating Cash Flow	26.53	51.46	243.26	178.37	405.02	-1.34
Operating Cash Flow Growth	-58.93%	-78.84%	36.38%	-55.96%	-	-
Capital Expenditures	-58.29	-61.7	-76.17	-83.68	-52.15	-27.6
Sale of Property, Plant & Equipment	0.2	1.69	-	0.94	-	3.54
Purchases of Intangible Assets	-1.52	-1.56	-3.02	-2.79	-1.15	-
Purchases of Investments	-11	-15.12	-3	-	-	-
Other Investing Activities	3.38	3.56	15.25	3.73	1.53	0.21
Investing Cash Flow	-67.22	-73.13	-66.94	-81.81	-51.77	-23.85
Long-Term Debt Issued	594.27	572.51	519.44	432.27	898.59	719.08
Long-Term Debt Repaid	-546.61	-481.8	-643.35	-635.58	-1,016	-682.7
Net Long-Term Debt Issued (Repaid)	47.66	90.71	-123.91	-203.31	-117.76	36.38
Issuance of Common Stock	-	-	-	-	-	40
Repurchase of Common Stock	-2.01	-4.69	-2.43	-	-	-
Net Common Stock Issued (Repurchased)	-2.01	-4.69	-2.43	-	-	40
Common Dividends Paid	-10.64	-10.45	-9.76	-	-	-
Other Financing Activities	-21.52	-59.56	-13.22	-36.63	38.12	-43.76
Financing Cash Flow	3	3.46	-175.51	-282.15	-140.46	10.45
Effect of Exchange Rate Changes on Cash and Cash Equivalents	4.51	7.92	-5.19	0.29	-6.51	-0.16
Net Cash Flow	-37.7	-18.2	0.81	-185.58	212.79	-14.74
Free Cash Flow	-31.76	-10.24	167.09	94.69	352.87	-28.94
Free Cash Flow Growth	-	-	76.46%	-73.17%	-	-
FCF Margin	-2.31%	-0.77%	10.16%	5.74%	13.58%	-1.63%
Free Cash Flow Per Share	-0.17	-0.05	0.88	0.50	1.86	-0.16
Levered Free Cash Flow	-85.33	-103.65	-196.73	-235.95	24.58	20.11
Unlevered Free Cash Flow	-105.66	-159.01	-74.92	9	197.4	124.54

Updated May 5, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q