TMC the metals company Inc.
NASDAQ:TMC · NASDAQ Global Select
-$0.05 today
Vol 3.87M · Avg 6.24M
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 | -$319.8M -290.3% | -$81.9M -11.1% | -$73.8M +56.8% | -$171.0M -21.0% | -$141.3M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $252.0K -30.4% | $362.0K +0.6% | $360.0K -13.9% | $418.0K -7.5% | $452.0K | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $96.7M +281.9% | $25.3M +104.8% | $12.4M -38.4% | $20.1M -73.1% | $74.6M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $36.0K -99.7% | $12.4M +1625.7% | -$813.0K -105.0% | $16.2M -13.0% | $18.6M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$1.2M -1043.3% | $127.0K -83.0% | $748.0K -22.1% | $960.0K +127.6% | -$3.5M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $1.2M | $0 +100.0% | -$1.6M | $0 -100.0% | $22.0M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $0 -100.0% | $12.3M | $0 -100.0% | $15.2M | $0 | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $180.0M +45362.9% | $396.0K -82.8% | $2.3M -96.6% | $67.7M +2.3% | $66.2M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$42.9M +1.4% | -$43.5M +27.0% | -$59.6M +10.6% | -$66.6M -18.7% | -$56.1M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$245.0K +52.4% | -$515.0K +10.9% | -$578.0K +50.6% | -$1.2M -190.8% | -$402.0K | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $692.0K | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 | $0 | $0 | $0 +100.0% | -$3.4M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | $447.0K +186.8% | -$515.0K +10.9% | -$578.0K +50.6% | -$1.2M +69.6% | -$3.8M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$11.8M -200.0% | $11.8M +135.5% | $5.0M | $0 -100.0% | $26.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $168.4M +485.3% | $28.8M +90.9% | $15.1M -50.4% | $30.4M +617.6% | $4.2M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $0 -100.0% | $145.0K | $0 +100.0% | -$677.0K -100.6% | $104.5M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $156.6M +284.9% | $40.7M +102.8% | $20.1M -32.5% | $29.7M -77.9% | $134.7M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$28.0K +56.9% | -$65.0K -176.5% | $85.0K +60.4% | $53.0K +430.0% | $10.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $114.2M +3495.4% | -$3.4M +91.6% | -$40.0M -5.3% | -$38.0M -150.8% | $74.8M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$43.1M +2.0% | -$44.0M +26.9% | -$60.2M +11.2% | -$67.8M -20.0% | -$56.5M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Materion Corporation
NYSE:MTRN
$5.64B
Methanex Corporation
NASDAQ:MEOH
$4.13B
Skeena Resources Limited
NYSE:SKE
$3.58B
Titan America S.A.
NYSE:TTAM
$3.34B
WD-40 Company
NASDAQ:WDFC
$3.08B
Fortuna Mining Corp.
NYSE:FSM
$2.83B
Boise Cascade Company
NYSE:BCC
$2.64B
USA Rare Earth Inc
NASDAQ:USAR
$2.30B
Tecnoglass Inc.
NYSE:TGLS
$2.10B
Americas Gold and Silver Corporation
AMEX:USAS
$1.57B
SEC Filings
Recent regulatory filings
No filings found.
Does TMC generate free cash flow?
TMC the metals company Inc. (TMC) generated -$43,096,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does TMC produce?
Operating cash flow was -$42,851,000.00, before capital expenditures of $245,000.00.
Explore More
Continue the stock analysis
Jump to another research area for this company.