LSB Industries, Inc. (LXU)

LSB Industries Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-0.67	-19.35	27.92	230.35	43.55	-61.91
Depreciation & Amortization	81.94	74.28	68.41	66.94	69.94	70.84
Other Amortization	1.62	1.62	1.92	2.07	6.07	3.81
Asset Writedown & Restructuring Costs	6.15	11.7	3.61	1.22	-	-
Loss (Gain) From Sale of Investments	-0.13	4.05	-2.29	-3.34	-	-
Stock-Based Compensation	7.11	6.61	5.35	4.03	5.52	1.76
Other Operating Activities	-0.36	-8.97	-2.93	35.53	5.9	-2.26
Change in Accounts Receivable	-2.43	1.62	35.11	10.2	-42.91	-4.7
Change in Inventory	-1.51	1.73	8.28	-22.85	-5.38	-3.04
Change in Accounts Payable	-8.81	13.39	-0.26	18.82	0.93	-6.56
Change in Other Net Operating Assets	-1.36	-0.1	-7.62	2.69	4.02	-0.46
Operating Cash Flow	81.55	86.58	137.52	345.65	87.63	-2.51
Operating Cash Flow Growth	-18.12%	-37.05%	-60.21%	294.46%	-	-
Capital Expenditures	-84.53	-92.29	-67.6	-45.83	-35.13	-30.47
Investment in Securities	33.17	39.42	125.41	-327.21	-	-
Other Investing Activities	-0.28	-0.2	-0.41	3.31	0.43	2.05
Investing Cash Flow	-51.64	-53.08	57.4	-369.74	-34.69	-28.43
Short-Term Debt Issued	-	16.14	17.81	20.14	28.69	44.59
Long-Term Debt Issued	-	-	-	200	500	42.57
Total Debt Issued	16.24	16.14	17.81	220.14	528.69	87.16
Short-Term Debt Repaid	-	-17.4	-20.54	-16.73	-29.55	-40.94
Long-Term Debt Repaid	-	-98.26	-123.86	-13.75	-445.47	-21.36
Total Debt Repaid	-59.55	-115.66	-144.4	-30.48	-475.02	-62.3
Net Debt Issued (Repaid)	-43.3	-99.51	-126.59	189.67	53.67	24.86
Issuance of Common Stock	0.16	-	-	-	-	-
Repurchase of Common Stock	-1.08	-14.08	-30.97	-178.99	-4.23	-0.33
Preferred Dividends Paid	-	-	-	-	-1.88	-
Dividends Paid	-	-	-	-	-1.88	-
Other Financing Activities	-0.02	-0.71	-0.09	-4.98	-34.62	-0.12
Financing Cash Flow	-44.24	-114.3	-157.66	5.71	12.95	24.41
Net Cash Flow	-14.33	-80.8	37.26	-18.38	65.88	-6.53
Free Cash Flow	-2.98	-5.72	69.92	299.82	52.5	-32.98
Free Cash Flow Growth	-	-	-76.68%	471.10%	-	-
Free Cash Flow Margin	-0.51%	-1.09%	11.78%	33.25%	9.44%	-9.39%
Free Cash Flow Per Share	-0.04	-0.08	0.93	3.48	1.05	-0.90
Cash Interest Paid	30.7	34.09	42.92	41.96	43.58	45.73
Cash Income Tax Paid	0.47	0.51	1.69	1.51	-0.18	-0.31
Levered Free Cash Flow	-17.99	-5.68	39.56	214.54	35.81	-10.64
Unlevered Free Cash Flow	0.1	14.24	63.35	241.73	60.6	17.5
Change in Working Capital	-14.12	16.64	35.52	8.86	-43.34	-14.76

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q