Mandalay Resources Corporation (TSX: MND)
Canada
· Delayed Price · Currency is CAD 2.520
-0.020 (-0.79%)
Jul 19, 2024, 3:53 PM EDT
Mandalay Resources Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Year Ending | TTM | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
| Net Income | 13.2 | 7.86 | 23.51 | 54.88 | 9.31 | -18.65 | Upgrade
|
| Depreciation & Amortization | 35.55 | 32.88 | 33.55 | 37.6 | 35.06 | 24.04 | Upgrade
|
| Amortization of Goodwill & Intangibles | 0.85 | 0.72 | 0.4 | 0.08 | 0.1 | 0.57 | Upgrade
|
| Depreciation & Amortization, Total | 37.12 | 34.32 | 33.96 | 39.53 | 35.16 | 29.59 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.34 | -0.31 | -1.49 | -7.66 | -0.19 | -1.05 | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.36 | 0.63 | 1.29 | 1.3 | - | -0.08 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.29 | - | 0.65 | 0.26 | 1.65 | - | Upgrade
|
| Stock-Based Compensation | 0.98 | 0.92 | 1.39 | 0.85 | 0.76 | 0.55 | Upgrade
|
| Other Operating Activities | 10.48 | 4.7 | -1.64 | 6 | 29.25 | 0.38 | Upgrade
|
| Change in Accounts Receivable | -3.85 | -12.47 | 27.53 | -29.25 | -3.86 | 2.14 | Upgrade
|
| Change in Inventory | 2.9 | 4.09 | -3.83 | -1.81 | -11.52 | 1.49 | Upgrade
|
| Change in Accounts Payable | 3.23 | 4.3 | -1.31 | -2.83 | 0.45 | -6.15 | Upgrade
|
| Change in Other Net Operating Assets | 0.54 | -0.75 | -0.01 | 0.77 | 0.66 | -0.64 | Upgrade
|
| Operating Cash Flow | 64.89 | 43.29 | 80.04 | 62.03 | 61.66 | 7.59 | Upgrade
|
| Operating Cash Flow Growth | 23.79% | -45.91% | 29.03% | 0.61% | 712.12% | -61.28% | Upgrade
|
| Capital Expenditures | -46.26 | -41.74 | -39.67 | -48.11 | -44.96 | -35.7 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.49 | 0.49 | - | 1.85 | 2.34 | 3.38 | Upgrade
|
| Investment in Securities | 0.18 | 0.25 | 0.3 | 0.27 | - | - | Upgrade
|
| Other Investing Activities | -3.53 | -3.61 | 2.38 | 2.15 | 7.87 | -1.85 | Upgrade
|
| Investing Cash Flow | -49.13 | -44.61 | -36.99 | -43.85 | -34.74 | -34.17 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 8 | Upgrade
|
| Long-Term Debt Issued | - | 2.08 | 34.69 | 1.11 | 63.11 | 10.58 | Upgrade
|
| Total Debt Issued | 7.05 | 2.08 | 34.69 | 1.11 | 63.11 | 18.58 | Upgrade
|
| Long-Term Debt Repaid | - | -3.27 | -62.02 | -18.03 | -76.5 | -5.85 | Upgrade
|
| Total Debt Repaid | -3.28 | -3.27 | -62.02 | -18.03 | -76.5 | -5.85 | Upgrade
|
| Net Debt Issued (Repaid) | 3.77 | -1.18 | -27.33 | -16.92 | -13.39 | 12.72 | Upgrade
|
| Issuance of Common Stock | 0.02 | 0.01 | 0.25 | 0.13 | 0.02 | 32.27 | Upgrade
|
| Repurchase of Common Stock | -0.12 | -0.29 | - | - | - | - | Upgrade
|
| Other Financing Activities | -5.8 | -8.78 | -7.61 | -4.72 | -4.93 | -2.66 | Upgrade
|
| Financing Cash Flow | -2.13 | -10.25 | -34.7 | -21.51 | -18.3 | 42.33 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.74 | 0.04 | -0.72 | -0.15 | 1.13 | 0.32 | Upgrade
|
| Net Cash Flow | 12.9 | -11.52 | 7.64 | -3.47 | 9.74 | 16.07 | Upgrade
|
| Free Cash Flow | 18.63 | 1.55 | 40.37 | 13.92 | 16.7 | -28.11 | Upgrade
|
| Free Cash Flow Growth | 37.01% | -96.16% | 189.95% | -16.60% | - | - | Upgrade
|
| Free Cash Flow Margin | 9.98% | 0.90% | 21.06% | 6.07% | 9.33% | -26.07% | Upgrade
|
| Free Cash Flow Per Share | 0.20 | 0.02 | 0.43 | 0.15 | 0.18 | -0.35 | Upgrade
|
| Cash Interest Paid | 1.93 | 1.98 | 2.31 | 3.21 | 4.23 | 5.49 | Upgrade
|
| Cash Income Tax Paid (Refunded) | 10.82 | 11.08 | 25.11 | 9.87 | - | -1.54 | Upgrade
|
| Levered Free Cash Flow | 15.01 | -5.68 | 40.82 | 11.09 | 26.03 | -14.9 | Upgrade
|
| Unlevered Free Cash Flow | 16.35 | -4.36 | 42.65 | 13.55 | 29.79 | -11.23 | Upgrade
|
| Change in Net Working Capital | -2.21 | 13.33 | -12.28 | 24.85 | -2.88 | -1.73 | Upgrade
|
Source: S&P Capital IQ. Standard template.