NextSource Materials Inc.
TSX:NEXT.TO · Toronto Stock Exchange
+$0.01 today
Vol 0.06M · Avg 0.17M
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 | -$23.3M -165.7% | -$8.8M +25.0% | -$11.7M -172.4% | $16.1M +138.4% | -$42.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $664.8K +235.2% | $198.3K -49.6% | $393.9K +1024.0% | $35.0K +431.6% | $6.6K | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 +100.0% | -$48 +100.0% | -$19.2M -152.7% | $36.5M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | -$108.9K -132.6% | $334.4K -34.9% | $514.0K +62.8% | $315.7K -91.6% | $3.7M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$13.4M -510.8% | -$2.2M -427.7% | $667.7K -1.3% | $676.7K +130.4% | $293.7K | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$629.7K -40974.7% | -$1.5K -229.7% | -$465 +11.4% | -$525 -368.8% | -$112 | $592.6M | $1.3B | $626.2M |
| Inventory | -$11.3M -2128160.5% | -$532 -603.8% | -$76 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$1.1M | $0 | $0 | $0 | $0 | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$340.5K +84.4% | -$2.2M -427.1% | $668.2K -1.3% | $677.2K +130.5% | $293.8K | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $6.4M +323.4% | $1.5M -50.3% | $3.1M +578.7% | $450.2K +30989.8% | $1.4K | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$29.6M -233.3% | -$8.9M -26.2% | -$7.0M -331.3% | -$1.6M -14.4% | -$1.4M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$9.7M +20.6% | -$12.2M +10.0% | -$13.5M -4.2% | -$13.0M -199.7% | -$4.3M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 | $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 | $0 +100.0% | -$8.8M -1530.6% | -$538.1K -201.2% | -$178.6K | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$13.5M +35.7% | -$20.9M -49.0% | -$14.1M -6.9% | -$13.1M -203.8% | -$4.3M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $17.7M +3026.2% | -$604.3K +56.4% | -$1.4M -2504.5% | -$53.3K -87.1% | -$28.5K | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $15.6M -58.8% | $37.8M | $0 | $0 -100.0% | $20.0M | $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 | -$671.3K +80.5% | -$3.4M -117.2% | $20.0M +849.0% | $2.1M -73.3% | $7.9M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $32.6M -3.4% | $33.7M +81.1% | $18.6M +806.1% | $2.1M -92.6% | $27.8M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $277.5K +5095.7% | $5.3K +102.0% | -$270.7K -455.5% | $76.2K -43.4% | $134.6K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$10.3M -364.1% | $3.9M +233.6% | -$2.9M +77.0% | -$12.6M -156.9% | $22.2M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$30.9M -46.8% | -$21.0M -2.4% | -$20.6M -40.9% | -$14.6M -153.7% | -$5.8M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Group Eleven Resources Corp.
ZNG.V
$251.12M
Surge Battery Metals Inc.
NILI.V
$148.42M
GR Silver Mining Ltd.
GRSL.V
$132.45M
Oroco Resource Corp.
OCO.V
$98.44M
E3 Lithium Limited
ETL.V
$89.77M
Ares Strategic Mining Inc.
ARS.CN
$80.34M
Largo Inc.
TSX:LGO.TO
$76.50M
RTG Mining Inc.
TSX:RTG.TO
$66.91M
Cordoba Minerals Corp.
CDB.V
$24.55M
Arizona Metals Corp.
AMC.TO
$24.11M
SEC Filings
Recent regulatory filings
No filings found.
Does NEXT.TO generate free cash flow?
NextSource Materials Inc. (NEXT.TO) generated -$30,898,195.00 of free cash flow in fiscal 2025.
How much operating cash flow does NEXT.TO produce?
Operating cash flow was -$29,636,850.00, before capital expenditures of $9.65M.
Explore More
Continue the stock analysis
Jump to another research area for this company.