Western Copper and Gold Corporation
TSX:WRN.TO · Toronto Stock Exchange
-$0.21 today
Vol 0.31M · Avg 0.48M
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 | -$3.1M +54.9% | -$6.9M -107.3% | -$3.3M +33.2% | -$5.0M -34.7% | -$3.7M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $97.6K -37.9% | $157.1K -24.1% | $206.9K +23.2% | $167.9K +62.6% | $103.3K | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 +100.0% | -$367.4K | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $2.3M -7.3% | $2.5M +126.4% | $1.1M -30.0% | $1.5M +24.8% | $1.2M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$172.7K +54.3% | -$378.3K -451.0% | $107.8K +381.6% | -$38.3K +85.6% | -$265.0K | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $809.4K +167.1% | -$1.2M -497.2% | $303.6K +203.0% | -$294.8K -300.4% | -$73.6K | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $0 | $0 | $0 | $0 | $0 | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$982.1K -218.7% | $827.5K +522.6% | -$195.8K -176.3% | $256.6K +234.1% | -$191.3K | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$2.4M -6108.6% | -$39.4K +93.4% | -$595.3K -2064.0% | -$27.5K +96.8% | -$871.7K | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$3.4M +28.8% | -$4.7M -86.5% | -$2.5M +24.2% | -$3.3M +13.6% | -$3.9M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$50.1K +99.6% | -$13.8M +30.5% | -$19.9M +4.9% | -$20.9M -83.5% | -$11.4M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 +100.0% | -$47.5M -850.0% | -$5.0M +0.0% | -$5.0M +68.8% | -$16.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $28.1M | $0 -100.0% | $21.0M | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 | $0 | $0 +100.0% | -$279.5K -1647.1% | -$16.0K | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | $7.6M +112.4% | -$61.3M -1472.3% | -$3.9M +85.0% | -$25.9M +5.4% | -$27.4M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$109.7K +41.7% | -$188.2K +23.4% | -$245.7K -17.5% | -$209.1K -92.5% | -$108.6K | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $4.0M -92.7% | $54.3M +83.4% | $29.6M +22121.8% | $133.2K -99.6% | $33.6M | $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 | $0 -100.0% | $191.2K | $0 -100.0% | $133.2K +162.8% | -$212.1K | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $3.8M -92.9% | $54.3M +74.7% | $31.1M +41031.4% | -$75.9K -100.2% | $33.3M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$14.0M | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$5.9M +49.8% | -$11.8M -147.8% | $24.6M +183.9% | -$29.3M -1537.9% | $2.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$3.4M +81.6% | -$18.6M +17.3% | -$22.4M +7.6% | -$24.3M -58.9% | -$15.3M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
PMET Resources Inc.
TSX:PMET.TO
$1.12B
NorthIsle Copper and Gold Inc.
NCX.V
$949.69M
Fireweed Metals Corp.
FWZ.V
$866.98M
Troilus Gold Corp.
TSX:TLG.TO
$750.06M
Freegold Ventures Limited
TSX:FVL.TO
$664.36M
EMX Royalty Corporation
EMX.V
$622.13M
Prime Mining Corp.
PRYM.TO
$599.85M
Magna Mining Inc.
NICU.V
$430.01M
Goldquest Mining Corp.
GQC.V
$302.41M
Titan Mining Corporation
TSX:TI.TO
$295.85M
SEC Filings
Recent regulatory filings
No filings found.
Does WRN.TO generate free cash flow?
Western Copper and Gold Corporation (WRN.TO) generated -$3,417,550.00 of free cash flow in fiscal 2025.
How much operating cash flow does WRN.TO produce?
Operating cash flow was -$3,367,475.00, before capital expenditures of $50,075.00.
Explore More
Continue the stock analysis
Jump to another research area for this company.