Major Drilling Group International Inc.
TSX:MDI.TO · Toronto Stock Exchange
-$0.35 today
Vol 0.20M · Avg 0.24M
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 | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $21.4M -42.7% | $37.3M -29.7% | $53.1M -45.6% | $97.6M +42.5% | $68.5M | $498.8M | $487.6M | $476.4M |
| Depreciation & Amortization | $69.5M +9.4% | $63.5M +22.8% | $51.7M +8.9% | $47.5M +8.0% | $44.0M | $1.2B | $374.2M | $1.2B |
| Deferred Income Tax | $0 | $0 | $0 +100.0% | -$24.6M -208.3% | -$8.0M | $1.2B | $1.4B | -$1.5B |
| Stock-Based Compensation | $11.0K -89.0% | $100.0K -63.9% | $277.0K -45.5% | $508.0K +37.7% | $369.0K | $623.4M | $489.0M | $354.6M |
| Change in Working Capital | $2.0M -89.7% | $19.0M +307.7% | $4.7M +167.3% | -$6.9M +40.4% | -$11.6M | $484.8M | $350.4M | -$1.6B |
| Accounts Receivables | -$28.1M -506.9% | -$4.6M -129.9% | $15.5M +39.1% | $11.1M +142.9% | -$25.9M | $1.3B | $592.6M | $1.3B |
| Inventory | $5.2M +75.4% | $3.0M -20.7% | $3.8M +128.3% | -$13.3M -104.5% | -$6.5M | $854.4M | $1.0B | $1.2B |
| Accounts Payables | $26.0M | $0 +100.0% | -$15.9M -401.6% | -$3.2M +87.7% | -$25.9M | $657.0M | $948.2M | -$1.5B |
| Other Working Capital | -$1.2M -105.9% | $20.6M +1427.8% | $1.3M +185.5% | -$1.6M -103.4% | $46.7M | $1.3B | $567.4M | $1.3B |
| Other Non-Cash Items | -$11.0M +42.2% | -$19.0M -923.6% | $2.3M +376.8% | -$832.0K -151.1% | $1.6M | $1.2B | $1.4B | -$1.5B |
| Operating Cash Flow | $81.8M -18.9% | $100.9M -9.9% | $112.0M -1.0% | $113.2M +19.3% | $94.9M | $5.5B | $7.2B | $8.9B |
| Capital Expenditures | -$61.0M +15.8% | -$72.5M +1.4% | -$73.5M -25.3% | -$58.7M -17.5% | -$49.9M | $1.0B | $664.0M | $1.4B |
| Acquisitions (Net) | -$6.4M +93.1% | -$93.6M -1238.2% | -$7.0M +20.5% | -$8.8M +76.9% | -$38.0M | $769.0M | $937.0M | $1.1B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $578.6M | $444.2M | $1.4B |
| Sales of Investments | $3.4M | $0 | $0 | $0 | $0 | $1.0B | $822.2M | $318.2M |
| Other Investing Activities | $0 +100.0% | -$12.0M -659.3% | $2.1M -38.9% | $3.5M +63.3% | $2.1M | $862.8M | $616.4M | $370.0M |
| Investing Cash Flow | -$64.1M +64.0% | -$178.0M -127.1% | -$78.4M -22.5% | -$64.0M +25.5% | -$85.8M | $3.1B | $4.8B | $6.4B |
| Debt Repayment | -$330.0K -101.3% | $25.6M +219.1% | -$21.5M +32.2% | -$31.7M -195.2% | $33.3M | $602.4M | $680.8M | $759.2M |
| Common Stock Issued | $2.0M +547.8% | $314.0K +39.6% | $225.0K -89.2% | $2.1M -58.2% | $5.0M | $610.8M | $778.8M | $946.8M |
| Common Stock Repurchased | $0 | $0 +100.0% | -$11.2M | $0 | $0 | $486.2M | $351.8M | -$1.6B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | -$1.6B | $535.2M | $613.6M |
| Other Financing Activities | -$2.4M -14.8% | -$2.1M -1020.9% | $225.0K -89.2% | $2.1M -58.2% | $5.0M | $720.0M | -$1.6B | $1.3B |
| Financing Cash Flow | -$674.0K -102.6% | $25.9M +179.7% | -$32.5M -9.8% | -$29.6M -177.4% | $38.3M | $10.5B | $12.2B | $13.9B |
| Effect of Forex Changes | -$469.0K -148.9% | $959.0K +46.0% | $657.0K -81.6% | $3.6M +120.6% | $1.6M | $1.4B | $1.3B | $1.1B |
| Net Change in Cash | $16.6M +133.1% | -$50.2M -2912.5% | $1.8M -92.3% | $23.2M -52.6% | $48.9M | -$15.5B | $3.2B | $4.9B |
| Free Cash Flow | $20.8M -26.7% | $28.4M -26.2% | $38.5M -29.4% | $54.5M +21.3% | $44.9M | $14.3B | $8.6B | -$16.8B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
AbraSilver Resource Corp.
TSX:ABRA.TO
$2.20B
Sigma Lithium Corporation
SGML.V
$2.17B
Robex Resources Inc.
RBX.V
$1.99B
Avino Silver & Gold Mines Ltd.
TSX:ASM.TO
$1.63B
GoGold Resources Inc.
TSX:GGD.TO
$1.47B
Rio2 Limited
TSX:RIO.TO
$1.15B
Standard Lithium Ltd.
SLI.V
$994.53M
Trilogy Metals Inc.
TSX:TMQ.TO
$926.57M
Andean Precious Metals Corp.
TSX:APM.TO
$914.98M
Asante Gold Corporation
ASE.CN
$430.58M
SEC Filings
Recent regulatory filings
No filings found.
Does MDI.TO generate free cash flow?
Major Drilling Group International Inc. (MDI.TO) generated $20.80M of free cash flow in fiscal 2026.
How much operating cash flow does MDI.TO produce?
Operating cash flow was $81.84M, before capital expenditures of $61.04M.
Explore More
Continue the stock analysis
Jump to another research area for this company.