Labrador Iron Ore Royalty Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
Period Ending	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	2020 - 2016
Net Income	100.58	175.04	186.31	265.45	379.77	Upgrade
Other Amortization	6.17	6.26	6.02	6.42	6.17	Upgrade
Loss (Gain) on Equity Investments	-15.86	-60.64	-84.68	-154.1	-229.59	Upgrade
Other Operating Activities	-2.23	80.56	53.71	61	239.16	Upgrade
Change in Accounts Receivable	10.69	1.03	-11.11	6.92	8.66	Upgrade
Change in Accounts Payable	-2.29	-0.34	2.26	-1.5	-1.75	Upgrade
Operating Cash Flow	97.07	201.91	152.49	184.19	402.42	Upgrade
Operating Cash Flow Growth	-51.92%	32.41%	-17.21%	-54.23%	129.39%	Upgrade
Common Dividends Paid	-124.8	-172.8	-179.2	-227.2	-425.6	Upgrade
Financing Cash Flow	-124.8	-172.8	-179.2	-227.2	-425.6	Upgrade
Net Cash Flow	-27.73	29.11	-26.71	-43.01	-23.18	Upgrade
Cash Income Tax Paid	41.95	47.13	47.63	73.98	53.4	Upgrade
Levered Free Cash Flow	63.58	126.68	75.84	74.78	119.07	Upgrade
Unlevered Free Cash Flow	63.58	126.68	75.84	74.78	119.07	Upgrade
Change in Working Capital	8.4	0.69	-8.86	5.42	6.91	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.