Ivanhoe Electric Inc. (IE)

Ivanhoe Electric Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-125.05	-140.27	-216.08	-160.22	-68.51
Depreciation & Amortization	2.95	2.7	2.64	4.21	4.25
Stock-Based Compensation	11.66	14.96	20.96	4.83	3.67
Other Adjustments	23.07	-34.24	40.7	37.93	7.15
Change in Receivables	1.04	0.39	-1.83	-0.11	1.46
Changes in Inventories	-	-	-	-2.08	-2.34
Changes in Accounts Payable	0.6	-7.86	1.88	2.73	6.26
Changes in Other Operating Activities	-3.48	2.22	1.21	-3.02	0.23
Operating Cash Flow	-89.2	-162.1	-150.52	-115.73	-47.83
Capital Expenditures	-4	-2.93	-1.58	-8.51	-3.99
Purchases of Intangible Assets	-1.11	-10.64	-80.51	-35.91	-14.4
Purchases of Investments	-	-1.13	-68.68	-3.97	-0.87
Proceeds from Business Divestments	9.7	-	-	-	-
Other Investing Activities	-	0.23	-	-	-3.37
Investing Cash Flow	4.59	-14.47	-150.77	-48.38	-22.63
Long-Term Debt Issued	5	5	4	96.2	72.86
Long-Term Debt Repaid	-46.24	-12.08	-	-	-
Net Long-Term Debt Issued (Repaid)	-41.24	-7.08	4	96.2	72.86
Issuance of Common Stock	237.1	0.87	323.04	158.23	9.68
Net Common Stock Issued (Repurchased)	237.1	0.87	323.04	158.23	9.68
Other Financing Activities	18.87	25.11	39.41	-0.02	28.44
Financing Cash Flow	214.72	18.9	366.45	254.41	110.98
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.86	-2.06	0.21	-0.48	-0
Net Cash Flow	130.96	-159.73	65.38	89.81	40.51
Free Cash Flow	-93.2	-165.03	-152.09	-124.24	-51.82
FCF Margin	-2873.09%	-5688.59%	-3896.82%	-1472.04%	-1114.02%
Free Cash Flow Per Share	-	-1.37	-1.48	-1.58	-0.84
Levered Free Cash Flow	-151.05	-141.57	-191.23	-60.28	17.95
Unlevered Free Cash Flow	-117.51	-182.85	-175.76	-139.34	-56.77

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q