Champion Iron Limited (TSX:CIA)
Canada flag Canada · Delayed Price · Currency is CAD
3.760
-0.030 (-0.79%)
Aug 1, 2025, 4:00 PM EDT

Kronos Bio Cash Flow Statement

Millions CAD. Fiscal year is Apr - Mar.
Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 20212017 - 2021
Period Ending
Jun '25 Mar '25 Mar '24 Mar '23 Mar '22 Mar '21 2017 - 2021
Net Income
84.47142.05234.19200.71522.59464.43
Upgrade
Depreciation & Amortization
160.62148.98121.94118.8341.4533.37
Upgrade
Other Amortization
5.895.998.077.752.581.52
Upgrade
Loss (Gain) From Sale of Assets
3.985.070.63---
Upgrade
Loss (Gain) From Sale of Investments
0.05-0.880.24-0.59-9.49-10.24
Upgrade
Stock-Based Compensation
2.695.47.468.6612.823.98
Upgrade
Other Operating Activities
14.7360.7365.3598.4244.7326.03
Upgrade
Change in Accounts Receivable
101.09-61.9436.94-34.12-18.77-74.21
Upgrade
Change in Inventory
21.28-19.95-151.35-63.7-23.06-8.49
Upgrade
Change in Accounts Payable
-37.7329.8383.44-19.2878.4747.55
Upgrade
Change in Income Taxes
-14.45-17.5178.14-60.66-168.8133.78
Upgrade
Change in Other Net Operating Assets
11.146.26-10.46-20.03-12.096.68
Upgrade
Operating Cash Flow
353.76304.02474.59235.98470.44624.42
Upgrade
Operating Cash Flow Growth
-22.54%-35.94%101.11%-49.84%-24.66%101.71%
Upgrade
Capital Expenditures
-600.19-604.03-342.84-292.21-523.03-175.23
Upgrade
Sale of Property, Plant & Equipment
0.040.042.69---
Upgrade
Cash Acquisitions
-----15.44-
Upgrade
Sale (Purchase) of Intangibles
-2.07-1.57-0.43-2.46-1.36-1.71
Upgrade
Investment in Securities
-0.08-0.09-0.4531.071.44-7.97
Upgrade
Other Investing Activities
-9.02-10.1-13.6813.74-97.07-60.18
Upgrade
Investing Cash Flow
-611.32-615.75-354.72-249.86-635.47-245.09
Upgrade
Long-Term Debt Issued
-187.95337.92219.17120.87-
Upgrade
Total Debt Issued
272.45187.95337.92219.17120.87-
Upgrade
Long-Term Debt Repaid
--60.41-282.21-106.13-4.16-26.25
Upgrade
Total Debt Repaid
-67.64-60.41-282.21-106.13-4.16-26.25
Upgrade
Net Debt Issued (Repaid)
204.82127.5555.71113.04116.72-26.25
Upgrade
Issuance of Common Stock
37.50.755.251.8212.0536.28
Upgrade
Repurchase of Common Stock
--0.22-1.07--0.44-
Upgrade
Preferred Dividends Paid
-----6.47-28.44
Upgrade
Common Dividends Paid
-103.64-103.64-103.45-103.34-50.62-
Upgrade
Dividends Paid
-103.64-103.64-103.45-103.34-57.09-28.44
Upgrade
Other Financing Activities
34.12-1.03-4.8-4.61-4.37-7.89
Upgrade
Financing Cash Flow
172.823.41-48.366.9-118.14-26.3
Upgrade
Foreign Exchange Rate Adjustments
0.965.711.7511.89-4.25-25.08
Upgrade
Net Cash Flow
-83.81-282.6173.264.91-287.42327.95
Upgrade
Free Cash Flow
-246.44-300.01131.74-56.23-52.6449.19
Upgrade
Free Cash Flow Growth
-----178.01%
Upgrade
Free Cash Flow Margin
-16.11%-18.67%8.64%-4.03%-3.60%35.04%
Upgrade
Free Cash Flow Per Share
-0.47-0.570.25-0.11-0.100.89
Upgrade
Cash Interest Paid
54.0748.0636.7126.1412.2510.05
Upgrade
Cash Income Tax Paid
60.8296.6515.08115.76475.2890.37
Upgrade
Levered Free Cash Flow
-237.43-365.4165.72-123.51-75.19451.42
Upgrade
Unlevered Free Cash Flow
-219.68-346.8788.17-116.46-73.3456.91
Upgrade
Change in Net Working Capital
-103.2396.24-31.67184.6156.49-103.3
Upgrade
Updated Jan 29, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.