Marimaca Copper Corp.
TSX:MARI.TO · Toronto Stock Exchange
-$0.04 today
Vol 0.36M · Avg 0.22M
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 | -$26.3M -91.1% | -$13.8M -93.3% | -$7.1M -229.2% | -$2.2M +87.6% | -$17.5M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $205.0K +18.5% | $173.0K +220.4% | $54.0K +17.4% | $46.0K -4.2% | $48.0K | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 +100.0% | -$1.2M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $10.7M +125.1% | $4.8M +122.9% | $2.1M -45.7% | $3.9M -51.3% | $8.1M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$4.4M -1039.8% | -$389.0K -30.1% | -$299.0K +50.6% | -$605.0K +23.7% | -$793.0K | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$5.2M -359.5% | -$1.1M -220562.8% | -$513 -100.2% | $244.0K | $0 | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $0 | $0 | $0 | $0 | $0 | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $768.0K +3.4% | $743.0K +348.9% | -$298.5K +64.8% | -$849.0K -7.1% | -$793.0K | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $969.0K -72.0% | $3.5M +65.7% | $2.1M +149.5% | -$4.2M -852.9% | $561.0K | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$18.8M -227.9% | -$5.7M -83.4% | -$3.1M -4.1% | -$3.0M +72.0% | -$10.7M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$16.4M -36.5% | -$12.0M -22.1% | -$9.8M +54.8% | -$21.8M -123.6% | -$9.7M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 -100.0% | $500.0K | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$13.2M -14.8% | -$11.5M -47.0% | -$7.8M -150.4% | $15.5M +38850.0% | -$40.0K | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$16.4M -36.5% | -$12.0M -22.1% | -$9.8M -70.5% | -$5.8M +40.7% | -$9.7M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$45.0K +45.8% | -$83.0K -59.6% | -$52.0K +98.3% | -$3.0M +0.1% | -$3.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $79.3M +232.8% | $23.8M +58.6% | $15.0M | $0 -100.0% | $36.7M | $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 | $0 -100.0% | $133.0K | $0 +100.0% | -$336.0K | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $79.2M +233.8% | $23.7M +57.2% | $15.1M +597.2% | -$3.0M -109.1% | $33.4M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $150.0K +1171.4% | -$14.0K +78.5% | -$65.0K +80.5% | -$333.0K -4857.1% | $7.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $44.1M +641.0% | $6.0M +189.7% | $2.1M +116.9% | -$12.2M -193.9% | $12.9M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$35.2M -98.3% | -$17.8M -36.9% | -$13.0M +47.6% | -$24.8M -21.0% | -$20.5M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
AbraSilver Resource Corp.
TSX:ABRA.TO
$2.20B
Robex Resources Inc.
RBX.V
$1.99B
i-80 Gold Corp.
TSX:IAU.TO
$1.89B
HydroGraph Clean Power Inc.
HG.CN
$1.79B
Arizona Sonoran Copper Company Inc.
TSX:ASCU.TO
$1.68B
Imperial Metals Corporation
TSX:III.TO
$1.24B
Standard Lithium Ltd.
SLI.V
$990.45M
Trilogy Metals Inc.
TSX:TMQ.TO
$917.94M
Asante Gold Corporation
ASE.V
$516.74M
Asante Gold Corporation
ASE.CN
$430.58M
SEC Filings
Recent regulatory filings
No filings found.
Does MARI.TO generate free cash flow?
Marimaca Copper Corp. (MARI.TO) generated -$35,226,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does MARI.TO produce?
Operating cash flow was -$18,812,000.00, before capital expenditures of $16.41M.
Explore More
Continue the stock analysis
Jump to another research area for this company.