NanoXplore Inc.
TSX:GRA.TO · Toronto Stock Exchange
-$0.04 today
Vol 0.05M · Avg 0.25M
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 | -$9.7M +17.2% | -$11.7M +8.9% | -$12.8M +17.6% | -$15.5M -31.6% | -$11.8M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $11.3M +2.8% | $11.0M +23.8% | $8.9M +20.5% | $7.4M +18.9% | $6.2M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$655.1K -168.2% | $961.0K +903.8% | -$119.6K +88.2% | -$1.0M +3.8% | -$1.1M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $1.4M -7.8% | $1.6M +39.2% | $1.1M +60.1% | $698.9K +3.8% | $673.4K | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $3.1M +59.0% | $1.9M -52.2% | $4.0M +134.6% | -$11.7M -1359.8% | -$801.4K | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $4.3M +237.8% | -$3.1M -483.1% | $822.2K +118.0% | -$4.6M -3033.2% | -$145.4K | $592.6M | $1.3B | $626.2M |
| Inventory | $478.2K +61.9% | $295.4K -29.8% | $420.9K +110.3% | -$4.1M -37.7% | -$3.0M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$1.6M -152.4% | $3.1M +26.2% | $2.4M +357.6% | -$948.2K -143.4% | $2.2M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$129.0K -107.6% | $1.7M +374.3% | $359.4K +117.0% | -$2.1M -1755.6% | $127.4K | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $436.5K -30.2% | $625.0K -52.3% | $1.3M +1876.6% | $66.3K -89.8% | $651.5K | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $6.0M +34.6% | $4.4M +80.7% | $2.4M +112.2% | -$20.1M -227.9% | -$6.1M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$13.2M -35.1% | -$9.8M -19.7% | -$8.2M -101.3% | -$4.1M +54.6% | -$8.9M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 +100.0% | -$1.0M +50.0% | -$2.0M +79.8% | -$9.9M -56.8% | -$6.3M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 +100.0% | -$1.0M +0.0% | -$1.0M +75.0% | -$4.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 -100.0% | $2.8M +176.2% | $1.0M -75.0% | $4.0M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $1.7M +486.9% | -$443.2K +69.0% | -$1.4M -117.4% | $8.2M +8006.2% | $101.2K | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$12.0M -12.9% | -$10.6M -8.3% | -$9.8M -71.3% | -$5.7M +62.1% | -$15.1M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$3.0M +41.7% | -$5.2M +37.9% | -$8.3M -1055.0% | -$721.0K +80.0% | -$3.6M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 -100.0% | $1.7M +152.5% | $662.5K -97.8% | $30.0M -34.8% | $46.0M | $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 | $1.1M -35.7% | $1.7M +152.5% | $662.5K +124.2% | -$2.7M -7.3% | -$2.5M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$1.9M +44.5% | -$3.5M +54.4% | -$7.7M -128.9% | $26.5M -30.3% | $38.1M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $96.5K +402.8% | $19.2K -40.2% | $32.1K +112.3% | $15.1K +119.1% | -$79.3K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$7.9M +18.4% | -$9.7M +35.4% | -$15.0M -2223.2% | $707.5K -95.8% | $16.7M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$7.3M -35.6% | -$5.4M +6.5% | -$5.7M +76.3% | -$24.2M -60.3% | -$15.1M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Highlander Silver Corp.
TSX:HSLV.TO
$803.25M
First Mining Gold Corp.
TSX:FF.TO
$768.09M
Interfor Corporation
TSX:IFP.TO
$663.46M
Lithium Royalty Corp.
LIRC.TO
$577.40M
Benz Mining Corp.
BZ.V
$547.03M
Regulus Resources Inc.
REG.V
$479.58M
Founders Metals Inc.
FDR.V
$464.94M
GoldMining Inc.
TSX:GOLD.TO
$285.69M
Goliath Resources Limited
GOT.V
$258.84M
Emerita Resources Corp.
EMO.V
$112.72M
SEC Filings
Recent regulatory filings
No filings found.
Does GRA.TO generate free cash flow?
NanoXplore Inc. (GRA.TO) generated -$7,258,540.00 of free cash flow in fiscal 2025.
How much operating cash flow does GRA.TO produce?
Operating cash flow was $5.95M, before capital expenditures of $13.21M.
Explore More
Continue the stock analysis
Jump to another research area for this company.