Mercer International Inc.
NASDAQ:MERC · NASDAQ Global Select
-$0.01 today
Vol 0.43M · Avg 0.52M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$308.7M -262.6% | -$85.1M +64.8% | -$242.1M -198.0% | $247.0M +44.5% | $171.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $160.0M -6.3% | $170.8M -1.0% | $172.5M +19.7% | $144.2M +9.0% | $132.2M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$11.3M +68.3% | -$35.7M +1.8% | -$36.4M -619.7% | $7.0M -62.7% | $18.8M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $2.3M -40.8% | $3.9M -34.8% | $5.9M -12.1% | $6.7M +181.4% | $2.4M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $58.2M +333.8% | -$24.9M +61.2% | -$64.2M -156.8% | -$25.0M +83.9% | -$154.9M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $52.6M +263.9% | -$32.1M -161.1% | $52.5M +356.4% | -$20.5M +83.2% | -$121.6M | $592.6M | $1.3B | $626.2M |
| Inventory | $526.0K -97.8% | $23.9M +251.0% | -$15.8M +74.9% | -$63.2M +34.5% | -$96.4M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $7.2M +140.5% | -$17.7M +82.0% | -$98.2M | $0 -100.0% | $75.6M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$2.1M -314.1% | $986.0K +136.8% | -$2.7M -104.6% | $58.7M +571.1% | -$12.5M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $108.1M +76.4% | $61.3M -35.6% | $95.2M +593.9% | -$19.3M -251.5% | $12.7M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $8.6M -90.5% | $90.2M +230.7% | -$69.0M -119.1% | $360.7M +97.9% | $182.2M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$88.6M -5.1% | -$84.3M +38.1% | -$136.3M +23.7% | -$178.7M -11.1% | -$160.8M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 +100.0% | -$82.1M +68.0% | -$256.6M -400.6% | -$51.3M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 +100.0% | -$75.0M | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 -100.0% | $75.5M | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $7.3M -58.1% | $17.3M -6.6% | $18.6M +81.6% | $10.2M -59.1% | $25.0M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$81.3M -21.4% | -$67.0M +66.5% | -$199.9M +52.9% | -$424.6M -126.9% | -$187.1M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $89.7M +170.1% | -$128.0M -150.5% | $253.5M +140.7% | $105.3M +1045.2% | $9.2M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$10.0M +50.0% | -$20.1M -0.6% | -$19.9M -0.5% | -$19.8M -15.6% | -$17.2M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $138.0K +102.9% | -$4.7M +3.4% | -$4.9M -7.2% | -$4.6M -198.7% | -$1.5M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $79.8M +152.2% | -$152.8M -166.8% | $228.6M +182.6% | $80.9M +951.2% | -$9.5M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$5.2M -1129.2% | $504.0K +142.3% | $208.0K +102.4% | -$8.5M -696.1% | -$1.1M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $1.9M +101.5% | -$129.1M -222.3% | -$40.0M -575.4% | $8.4M +154.4% | -$15.5M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$80.0M -1459.1% | $5.9M +102.9% | -$205.3M -212.9% | $181.9M +750.5% | $21.4M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Ascent Industries Co.
NASDAQ:ACNT
$126.26M
U.S. GoldMining Inc.
NASDAQ:USGO
$110.31M
Nova Minerals Limited
NASDAQ:NVA
$98.22M
Fury Gold Mines Limited
AMEX:FURY
$95.07M
Brazil Potash Corp.
AMEX:GRO
$90.92M
Anfield Energy Inc. Common Shares
NASDAQ:AEC
$88.80M
American Vanguard Corporation
NYSE:AVD
$74.38M
5E Advanced Materials Inc.
FEAM
$37.74M
Bioceres Crop Solutions Corp.
BIOX
$24.88M
Lavoro Limited
LVRO
$15.06M
SEC Filings
Recent regulatory filings
No filings found.
Does MERC generate free cash flow?
Mercer International Inc. (MERC) generated -$79,996,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does MERC produce?
Operating cash flow was $8.59M, before capital expenditures of $88.58M.
Explore More
Continue the stock analysis
Jump to another research area for this company.