Namib Minerals Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Net Income	101.18	3.59	3.63
Depreciation & Amortization	7.27	4.14	2.71
Other Amortization	0.07	-	-
Loss (Gain) From Sale of Assets	0.43	0.27	0.05
Asset Writedown & Restructuring Costs	0.24	5.72	-
Stock-Based Compensation	0.24	2.83	-
Provision & Write-off of Bad Debts	0.02	0.1	1.28
Other Operating Activities	-101.08	2.4	10.84
Change in Accounts Receivable	-4.53	-5.18	-3.91
Change in Inventory	-0.75	-1.06	-0.76
Change in Accounts Payable	10.92	6.98	4.76
Change in Other Net Operating Assets	-0.23	-0.67	-3.67
Operating Cash Flow	13.79	19.13	14.92
Operating Cash Flow Growth	-27.91%	28.21%	-
Capital Expenditures	-12.35	-9.99	-6.54
Other Investing Activities	-0.04	-0.07	-0.24
Investing Cash Flow	-12.39	-10.07	-5.63
Short-Term Debt Issued	1.01	-	-
Long-Term Debt Issued	3	2.57	4.06
Total Debt Issued	4.01	2.57	4.06
Long-Term Debt Repaid	-3.21	-3.2	-5.21
Net Debt Issued (Repaid)	0.8	-0.63	-1.15
Common Dividends Paid	-	-9.02	-7.92
Financing Cash Flow	0.8	-9.65	-9.07
Foreign Exchange Rate Adjustments	0.01	-0.01	-0.01
Net Cash Flow	2.2	-0.59	0.22
Free Cash Flow	1.44	9.14	8.38
Free Cash Flow Growth	-84.27%	9.06%	-
Free Cash Flow Margin	1.74%	10.64%	12.88%
Free Cash Flow Per Share	0.03	0.19	0.17
Cash Interest Paid	0.86	0.53	1.02
Cash Income Tax Paid	10.39	7.75	0.94
Levered Free Cash Flow	3.25	9.53	-
Unlevered Free Cash Flow	4.28	10.31	-
Change in Working Capital	5.42	0.08	-3.58

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