Melcor Developments Ltd.
TSX:MRD.TO · Toronto Stock Exchange
-$0.23 today
Vol 0.00M · Avg 0.01M
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 | $58.0M +73.0% | $33.5M -46.8% | $63.0M -29.5% | $89.4M +58.7% | $56.3M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $1.2M -7.3% | $1.2M -1.0% | $1.3M -6.7% | $1.4M +1.2% | $1.3M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $18.9M +538.5% | $3.0M +981.5% | -$336.0K -104.1% | $8.2M +75.6% | $4.7M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $1.3M +7.4% | $1.2M +17.1% | $1.1M +25.7% | $841.0K -25.7% | $1.1M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$23.4M -266.8% | $14.0M +139.5% | -$35.5M -72.1% | -$20.6M -699.4% | $3.4M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$41.5M -32.4% | -$31.3M -8.7% | -$28.8M -194.5% | $30.5M +156.1% | -$54.4M | $592.6M | $1.3B | $626.2M |
| Inventory | -$2.7M -106.6% | $40.5M +943.8% | -$4.8M +89.2% | -$44.6M -227.3% | $35.1M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $0 | $0 | $0 | $0 | $0 | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $20.8M +328.5% | $4.8M +365.6% | -$1.8M +71.8% | -$6.5M -128.4% | $22.8M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $36.5M -20.0% | $45.6M +136.4% | $19.3M +131.8% | -$60.8M -1126.6% | $5.9M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $92.5M -6.2% | $98.6M +102.1% | $48.8M +166.0% | $18.4M -74.8% | $72.8M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$668.0K +28.2% | -$931.0K -29.7% | -$718.0K +2.3% | -$735.0K +39.7% | -$1.2M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $74.5M +343.4% | $16.8M -7.2% | $18.1M +24350.0% | $74.0K -73.9% | $283.0K | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$8.3M +60.7% | -$21.3M +1.4% | -$21.6M -34.7% | -$16.0M +33.8% | -$24.2M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $19.5M +1398.7% | $1.3M -85.2% | $8.8M -74.8% | $35.0M +371.4% | $7.4M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 -100.0% | $23.6M +340.4% | $5.4M +7133.8% | $74.0K -73.9% | $283.0K | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | $85.0M +3064.1% | $2.7M -42.1% | $4.6M -74.7% | $18.3M +203.7% | -$17.7M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$60.3M +5.8% | -$64.1M +9.9% | -$71.1M -411.4% | $22.8M +458.7% | -$6.4M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | -$503.0K -70.5% | -$295.0K | $0 -100.0% | $31.0K -86.2% | $224.0K | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$4.8M -10.3% | -$4.3M +46.6% | -$8.1M +62.2% | -$21.4M -539.9% | -$3.4M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$14.5M -8.1% | -$13.4M +32.2% | -$19.8M -5.9% | -$18.7M -28.4% | -$14.5M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$77.2M | $0 | $0 | $0 | $0 | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$157.3M -91.6% | -$82.1M +17.1% | -$99.0M -473.4% | -$17.3M +29.7% | -$24.6M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$1.0M -338.2% | $422.0K +267.5% | -$252.0K -122.4% | $1.1M +757.3% | $131.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $19.2M -2.2% | $19.6M +142.9% | -$45.8M -322.8% | $20.5M -33.1% | $30.7M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $91.9M -6.0% | $97.7M +103.2% | $48.1M +173.0% | $17.6M -75.4% | $71.6M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Automotive Properties Real Estate Investment Trust
TSX:APR-UN.TO
$663.68M
Minto Apartment Real Estate Investment Trust
TSX:MI-UN.TO
$638.70M
Wall Financial Corporation
TSX:WFC.TO
$621.87M
Nexus Industrial REIT
TSX:NXR-UN.TO
$574.14M
Plaza Retail REIT
TSX:PLZ-UN.TO
$520.29M
Morguard Real Estate Investment Trust
TSX:MRT-UN.TO
$460.08M
Pro Real Estate Investment Trust
TSX:PRV-UN.TO
$429.02M
BTB Real Estate Investment Trust
TSX:BTB-UN.TO
$338.79M
Madison Pacific Properties Inc.
TSX:MPC.TO
$303.26M
Genesis Land Development Corp.
TSX:GDC.TO
$184.61M
SEC Filings
Recent regulatory filings
No filings found.
Does MRD.TO generate free cash flow?
Melcor Developments Ltd. (MRD.TO) generated $91.88M of free cash flow in fiscal 2025.
How much operating cash flow does MRD.TO produce?
Operating cash flow was $92.55M, before capital expenditures of $668,000.00.
Explore More
Continue the stock analysis
Jump to another research area for this company.