Ramaco Resources, Inc. (METC)

Ramaco Resources 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	-60.31	-51.45	11.19	82.31	116.04	39.76
Depreciation & Amortization	69	69.82	67.08	55.66	42.31	26.82
Other Amortization	3.28	2.71	0.93	0.78	0.49	0.21
Loss (Gain) From Sale of Assets	-0.41	0.04	-0.02	-	-1.36	-
Stock-Based Compensation	19.12	17.57	17.47	12.91	8.22	5.26
Other Operating Activities	-12.89	-11.72	1.68	8.52	29.23	-0.76
Change in Accounts Receivable	-14.21	19.23	23.28	-55.69	3.28	-24.15
Change in Inventory	-49.42	-43.8	-6.2	7.81	-29.18	-3.84
Change in Accounts Payable	-6.96	-10.04	-4.83	24.55	12.73	-1.82
Change in Other Net Operating Assets	-5.87	9.6	2.08	24.2	6.11	11.87
Operating Cash Flow	-58.67	1.97	112.67	161.04	187.87	53.34
Operating Cash Flow Growth	-	-98.25%	-30.04%	-14.28%	252.21%	300.69%
Capital Expenditures	-62.69	-65.71	-70.34	-84.04	-135.81	-59.61
Cash Acquisitions	-	-	-	1.18	-11.9	-
Sale (Purchase) of Intangibles	-	-	-	-	2	-
Sale (Purchase) of Real Estate	-18.54	-18.54	-	-	-	-
Other Investing Activities	2.81	0.59	-0.5	10.65	-	-
Investing Cash Flow	-78.43	-83.67	-70.84	-72.21	-145.71	-59.61
Long-Term Debt Issued	-	450.48	196.66	130	42	54.37
Total Debt Issued	431.48	450.48	196.66	130	42	54.37
Long-Term Debt Repaid	-	-97.37	-206.6	-174.17	-46.09	-28.24
Total Debt Repaid	-93.99	-97.37	-206.6	-174.17	-46.09	-28.24
Net Debt Issued (Repaid)	337.49	353.12	-9.94	-44.17	-4.09	26.13
Issuance of Common Stock	189.8	189.8	0.53	-	0.11	-
Repurchase of Common Stock	-30.35	-3.49	-10.58	-7.32	-3.18	-0.54
Common Dividends Paid	-1.86	-4.34	-24.6	-25.82	-20.04	-
Dividends Paid	-1.86	-4.34	-24.6	-25.82	-20.04	-
Other Financing Activities	-46.23	-46.05	-6.2	-5.21	-1.29	-3.22
Financing Cash Flow	448.85	489.04	-50.79	-82.52	-28.5	22.37
Net Cash Flow	311.75	407.35	-8.96	6.31	13.67	16.1
Free Cash Flow	-121.36	-63.74	42.33	77	52.06	-6.27
Free Cash Flow Growth	-	-	-45.03%	47.90%	-	-
Free Cash Flow Margin	-23.18%	-11.88%	6.35%	11.10%	9.20%	-2.21%
Free Cash Flow Per Share	-1.96	-1.09	0.79	1.59	1.17	-0.14
Cash Interest Paid	9.05	8.06	4.76	8.11	6	1.6
Cash Income Tax Paid	1.89	1.89	1.23	-10.99	15.5	0.01
Levered Free Cash Flow	-97.77	-51.84	42.56	30.1	5.54	-20.54
Unlevered Free Cash Flow	-97.36	-49.68	45.45	34.89	9.32	-19.16
Change in Working Capital	-76.46	-25.01	14.34	0.87	-7.07	-17.95

Updated May 11, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q