5N Plus Inc.
TSX:VNP.TO · Toronto Stock Exchange
+$0.29 today
Vol 1.64M · Avg 0.54M
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 | $51.5M +250.7% | $14.7M -4.7% | $15.4M +167.0% | -$23.0M -839.5% | $3.1M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $18.1M +6.5% | $17.0M +4.1% | $16.4M -7.7% | $17.7M +41.5% | $12.5M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$1.3M -163.7% | $2.0M +158.6% | -$3.4M -57.8% | -$2.2M -4408.0% | $50.0K | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $17.3M +141.0% | $7.2M +159.7% | $2.8M +46.2% | $1.9M +403.9% | -$623.0K | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$2.5M +94.1% | -$42.4M -186.3% | -$14.8M -244.5% | $10.2M +263.0% | -$6.3M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$6.3M +33.3% | -$9.5M -12928.4% | $74.0K -98.6% | $5.4M +247.0% | -$3.6M | $592.6M | $1.3B | $626.2M |
| Inventory | -$20.6M +39.2% | -$33.9M -79.7% | -$18.8M -873.9% | $2.4M +134.8% | -$7.0M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $14.4M +954.4% | -$1.7M +78.4% | -$7.8M -359.7% | -$1.7M -115.0% | $11.2M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $10.0M +275.5% | $2.7M -77.2% | $11.7M +184.0% | $4.1M +160.0% | -$6.9M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $2.7M +150.7% | -$5.4M -305.1% | $2.6M -86.1% | $19.0M +1184.7% | $1.5M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $68.6M +1095.8% | -$6.9M -139.9% | $17.3M -27.3% | $23.7M +131.2% | $10.3M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$20.5M +3.2% | -$21.2M -16.1% | -$18.2M -7.0% | -$17.1M -187.8% | -$5.9M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $4.1K | $0 +100.0% | -$1.0M +62.3% | -$2.7M +92.5% | -$35.3M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 +100.0% | -$1.0M +0.0% | -$1.0M | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 -100.0% | $6.5M | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $7.0M +85.3% | $3.8M +700.6% | $473.0K -33.7% | $713.0K +108.2% | -$8.7M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$14.1M +21.3% | -$18.0M -45.4% | -$12.4M +34.9% | -$19.0M +62.0% | -$49.9M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$13.6M -214.8% | $11.8M +177.1% | -$15.4M -867.5% | $2.0M -94.5% | $36.6M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $65.1K -90.0% | $652.0K +3.0% | $633.0K | $0 -100.0% | $646.0K | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 +100.0% | -$809.0K | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$3.2M -3088.5% | -$101.0K -105.9% | $1.7M +322.3% | $408.0K +0.7% | $405.0K | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$16.7M -235.1% | $12.4M +195.3% | -$13.0M -639.7% | $2.4M -93.3% | $36.2M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$1.2M -1347.3% | -$86.0K -167.2% | $128.0K +131.6% | -$405.0K +28.9% | -$570.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $36.4M +390.1% | -$12.6M -57.3% | -$8.0M -218.3% | $6.8M +268.4% | -$4.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $48.1M +271.2% | -$28.1M -2729.7% | -$992.0K -114.8% | $6.7M +53.9% | $4.3M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Almonty Industries Inc.
TSX:AII.TO
$7.35B
Silvercorp Metals Inc.
TSX:SVM.TO
$3.65B
Taseko Mines Limited
TSX:TKO.TO
$3.20B
Foran Mining Corporation
FOM.TO
$2.91B
Snowline Gold Corp.
SGD.V
$2.76B
Altius Minerals Corporation
TSX:ALS.TO
$2.58B
Labrador Iron Ore Royalty Corporation
TSX:LIF.TO
$1.85B
Vizsla Silver Corp.
TSX:VZLA.TO
$1.75B
Canfor Corporation
TSX:CFP.TO
$1.66B
Lithium Americas Corp.
TSX:LAC.TO
$1.37B
SEC Filings
Recent regulatory filings
No filings found.
Does VNP.TO generate free cash flow?
5N Plus Inc. (VNP.TO) generated $48.07M of free cash flow in fiscal 2025.
How much operating cash flow does VNP.TO produce?
Operating cash flow was $68.57M, before capital expenditures of $20.50M.
Explore More
Continue the stock analysis
Jump to another research area for this company.