Martinrea International Inc.
TSX:MRE.TO · Toronto Stock Exchange
+$0.13 today
Vol 0.03M · Avg 0.09M
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 | $107.0M +409.7% | -$34.5M -122.5% | $153.7M +15.7% | $132.8M +270.2% | $35.9M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $313.1M -9.6% | $346.5M +8.1% | $320.4M +12.2% | $285.6M +15.1% | $248.2M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$25.4M -129.1% | $87.1M +100.4% | $43.5M +5.5% | $41.2M +262.1% | $11.4M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $13.6M +196.3% | $4.6M -68.3% | $14.5M +84.9% | $7.8M +14986.5% | $52.0K | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $21.1M +189.2% | -$23.7M -129.0% | $81.7M +56416.6% | -$145.0K +99.8% | -$69.7M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $14.5M -88.9% | $130.3M +45.0% | $89.9M +152.2% | -$172.1M -71.7% | -$100.2M | $592.6M | $1.3B | $626.2M |
| Inventory | $21.3M -76.5% | $90.6M +1.7% | $89.0M +297.8% | -$45.0M +58.9% | -$109.5M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$7.1M +97.1% | -$246.4M -148.2% | -$99.3M -157.7% | $172.1M +71.7% | $100.2M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$7.5M -524.7% | $1.8M -12.0% | $2.0M -95.5% | $44.9M +12.7% | $39.8M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $1.0M -98.1% | $53.3M +151.9% | -$102.7M -246.8% | -$29.6M +35.3% | -$45.8M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $430.5M -0.6% | $433.3M -15.2% | $511.1M +16.7% | $437.8M +143.2% | $180.0M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$237.7M +15.9% | -$282.7M +6.8% | -$303.5M +20.9% | -$383.8M -28.5% | -$298.8M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$885.0K | $0 | $0 +100.0% | -$1.5M +81.3% | -$8.0M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$9.6M -17.6% | -$8.1M -210.7% | -$2.6M -74.5% | -$1.5M +81.3% | -$8.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 -100.0% | $1.5M -81.3% | $8.0M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 +100.0% | -$1.8M -177.4% | $2.4M -41.1% | $4.0M +328.6% | $944.0K | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$257.3M +9.9% | -$285.5M +6.0% | -$303.8M +20.3% | -$381.3M -24.7% | -$305.9M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$86.0M +5.7% | -$91.2M +32.9% | -$136.0M -426.6% | -$25.8M -117.8% | $145.2M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 -100.0% | $171.0K -77.2% | $749.0K | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$8.0M +86.9% | -$61.3M -110.8% | -$29.1M -16899.4% | -$171.0K +77.2% | -$749.0K | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$14.6M +4.1% | -$15.2M +4.8% | -$16.0M +0.7% | -$16.1M -0.1% | -$16.1M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$56.9M -21170.0% | $270.0K +3.4% | $261.0K +52.6% | $171.0K -77.2% | $749.0K | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$165.5M +1.2% | -$167.4M +7.4% | -$180.7M -333.2% | -$41.7M -132.1% | $129.9M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$1.5M -285.5% | $792.0K +154.0% | -$1.5M +77.2% | -$6.4M -78.4% | -$3.6M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $6.2M +132.8% | -$18.9M -175.0% | $25.1M +200.7% | $8.4M +1556.2% | $505.0K | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $192.8M +28.1% | $150.5M -27.5% | $207.6M +284.6% | $54.0M +145.5% | -$118.7M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Cascades Inc.
TSX:CAS.TO
$1.13B
MTY Food Group Inc.
TSX:MTY.TO
$912.97M
A & W Food Services of Canada Inc.
TSX:AW.TO
$883.10M
TWC Enterprises Limited
TSX:TWC.TO
$609.85M
AutoCanada Inc.
TSX:ACQ.TO
$511.76M
Pollard Banknote Limited
TSX:PBL.TO
$460.96M
Kits Eyecare Ltd.
TSX:KITS.TO
$444.15M
Exco Technologies Limited
TSX:XTC.TO
$292.88M
Westport Fuel Systems Inc.
TSX:WPRT.TO
$50.27M
Aether Catalyst Solutions, Inc.
ATHR.CN
$754,306.00
SEC Filings
Recent regulatory filings
No filings found.
Does MRE.TO generate free cash flow?
Martinrea International Inc. (MRE.TO) generated $192.77M of free cash flow in fiscal 2025.
How much operating cash flow does MRE.TO produce?
Operating cash flow was $430.49M, before capital expenditures of $237.71M.
Explore More
Continue the stock analysis
Jump to another research area for this company.