Sigma Lithium Cash Flow Statement

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

Millions USD. 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	-43.78	-50.19	-51.4	-28.96	-93.99	-26.93
Depreciation & Amortization	9.74	10.36	13.76	5.71	0.08	0.05
Other Amortization	0.74	0.73	0.75	0.8	-	-
Stock-Based Compensation	0.92	2.01	8.1	35.58	82.44	20.85
Other Operating Activities	13.42	10.15	19.49	8.23	-3.86	1.51
Change in Accounts Receivable	6.24	11.95	4.23	-18.58	-	-
Change in Inventory	6.48	-0.07	-12.86	-17.95	-	-
Change in Accounts Payable	6.53	7.11	-3.67	11.25	18.24	1.27
Change in Unearned Revenue	3.45	3.45	0.07	1.33	-	-
Change in Income Taxes	13.09	12.9	9.92	3	-	-
Change in Other Net Operating Assets	-14.92	-5.94	-6.69	-23.74	-6.93	-0.09
Operating Cash Flow	1.89	2.45	-18.3	-23.32	-4.02	-3.34
Capital Expenditures	-10.05	-10.89	-19.89	-52.44	-94.32	-14.5
Other Investing Activities	-0.04	-1.08	-3.71	-9.81	-3.61	-
Investing Cash Flow	-10.08	-11.97	-23.6	-62.26	-97.92	-14.5
Short-Term Debt Issued	-	5.65	-	-	-	-
Long-Term Debt Issued	-	57.75	178.38	70.09	57.9	-
Total Debt Issued	43.76	63.4	178.38	70.09	57.9	-
Short-Term Debt Repaid	-	-	-	-	-	-2.18
Long-Term Debt Repaid	-	-96.71	-124.55	-11.18	-0.75	-1.73
Total Debt Repaid	-76.02	-96.71	-124.55	-11.18	-0.75	-3.91
Net Debt Issued (Repaid)	-32.26	-33.31	53.83	58.91	57.15	-3.91
Issuance of Common Stock	-	-	-	0.02	1.8	141.32
Other Financing Activities	12.5	-	-0.17	-	-	-7.12
Financing Cash Flow	-19.76	-33.31	53.66	58.93	58.95	130.28
Foreign Exchange Rate Adjustments	0.69	3.13	-14.42	2.45	0.17	-1.21
Net Cash Flow	-27.26	-39.7	-2.67	-24.19	-42.82	111.23
Free Cash Flow	-8.15	-8.44	-38.19	-75.76	-98.34	-17.84
Free Cash Flow Margin	-7.79%	-7.67%	-25.23%	-55.21%	-	-
Free Cash Flow Per Share	-0.07	-0.08	-0.34	-0.70	-0.97	-0.21
Cash Interest Paid	19.13	19.13	31.55	0.36	-	0.22
Cash Income Tax Paid	-	-	-	1.75	-	-
Levered Free Cash Flow	15.2	5.08	-23.94	-33.49	-60.23	-8.51
Unlevered Free Cash Flow	28.22	18.13	-10.82	-25.6	-60.07	-8.32
Change in Working Capital	20.86	29.39	-9	-44.69	11.31	1.17

Updated Mar 31, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q