Metalsource Mining Inc. (CSE:MSM)

Metalsource Mining Cash Flow Statement

Financials in millions CAD. Fiscal year is July - June.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	-3.65	-0.7	-0.76	-0.64	-0.22	-0.06
Depreciation & Amortization	-	0.23	0.27	-	-	-
Other Operating Activities	0.01	0.03	-	-	-	-
Change in Accounts Receivable	-	-	-	-0.03	-0.01	-0.01
Change in Accounts Payable	0.03	-0.12	0.16	-0.14	0.15	0.02
Change in Other Net Operating Assets	-0.1	-0.01	0.06	0.11	-	-0
Operating Cash Flow	-2.04	-0.56	-0.26	-0.7	-0.08	-0.06
Capital Expenditures	-2.01	-0.14	-0.09	-0.01	-0.02	-0.16
Investing Cash Flow	-2.01	-0.14	-0.09	-0.01	-0.02	-0.16
Short-Term Debt Issued	-	0.04	-	-	-	-
Total Debt Issued	0.05	0.04	-	-	-	-
Short-Term Debt Repaid	-	-0.04	-	-	-	-
Total Debt Repaid	-0.05	-0.04	-	-	-	-
Issuance of Common Stock	11.5	0.75	0.23	1	-	0.55
Other Financing Activities	-0.15	-	-	-0.2	-0.12	-
Financing Cash Flow	11.35	0.75	0.23	0.8	-0.12	0.55
Foreign Exchange Rate Adjustments	0	0	-	-	-	-
Net Cash Flow	7.3	0.05	-0.12	0.09	-0.22	0.32
Free Cash Flow	-4.05	-0.7	-0.35	-0.71	-0.1	-0.22
Free Cash Flow Per Share	-0.09	-0.02	-0.01	-0.05	-0.01	-0.04
Levered Free Cash Flow	-1.67	-0.5	-0.03	-0.39	-0.12	-
Unlevered Free Cash Flow	-1.66	-0.49	-0.03	-0.39	-0.12	-
Change in Working Capital	-0.07	-0.12	0.23	-0.06	0.14	0

Data Source: S&P Global Market Intelligence Last updated: Mar 31, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

May 31, 2026

Data Sources Report a data error