Corsa Coal Corp. (TSXV:CSO.H)

Corsa Coal Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Operating Activities

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	-32.56	23.55	-27.73	1.55	-56.72	-2.72
Depreciation & Amortization	35.64	30.08	12.73	16.96	20.95	27.49
Other Amortization	1.63	1.47	0.19	0.18	0.52	0.72
Asset Writedown & Restructuring Costs	-	-	-	-	41.68	-
Loss (Gain) From Sale of Investments	-4.7	-	-	-	-0.79	-4.07
Stock-Based Compensation	0.16	0.24	0.06	0.16	0.28	0.68
Other Operating Activities	-15.34	-16.76	8.88	-10.88	-8.12	-0.7
Change in Accounts Receivable	35.73	-3.39	10.82	-16.19	24.55	-0.1
Change in Inventory	-4.32	1.53	-0.31	-0.1	1.12	2.35
Change in Accounts Payable	7.83	-9.99	-1.81	10.55	-15.02	-7.06
Change in Other Net Operating Assets	-7.92	2.56	4.95	1.73	2.23	-1.9
Operating Cash Flow	16.15	29.3	7.79	3.96	10.69	14.69
Operating Cash Flow Growth	39.81%	275.99%	97.04%	-63.02%	-27.18%	-17.38%

Investing Activities

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Capital Expenditures	-5.53	-6.76	-5.24	-8.69	-1.85	-7.36
Sale of Property, Plant & Equipment	2.11	0.19	-	1.98	-	0.34
Sale (Purchase) of Intangibles	-3.12	-3.73	-0.97	-0.53	-0.57	-1.14
Other Investing Activities	-4.45	-3.26	-2.73	-2.87	-2.5	-2.08
Investing Cash Flow	-11	-13.55	-8.93	-10.11	-4.91	-10.24

Financing Activities

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Long-Term Debt Issued	-	-	-	-	98.05	94.2
Long-Term Debt Repaid	-	-11.54	-4.55	-5.61	-82.93	-103.93
Net Debt Issued (Repaid)	-9.88	-11.54	-4.55	-5.61	15.12	-9.74
Issuance of Common Stock	0	0.13	-	-	-	-
Other Financing Activities	-	-	-	-	-0.72	-0.54
Financing Cash Flow	-9.88	-11.41	-4.55	-5.61	14.4	-10.27

Net Cash Flow

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Cash Flow	-4.73	4.34	-5.69	-11.77	20.18	-5.83

Free Cash Flow

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Free Cash Flow	10.62	22.54	2.56	-4.74	8.84	7.32
Free Cash Flow Growth	92.25%	781.77%	-	-	20.75%	-
Free Cash Flow Margin	6.68%	11.43%	1.54%	-3.60%	6.88%	3.16%
Free Cash Flow Per Share	0.10	0.21	0.03	-0.05	0.09	0.08
Levered Free Cash Flow	36.91	12.06	8.85	-0.4	12.88	6.87
Unlevered Free Cash Flow	39.43	15.2	10.7	1.12	14.12	9.16

Additional Metrics

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash Interest Paid	4.43	5.15	2.88	1.73	2.04	3.93
Cash Income Tax Paid	0.35	0.07	0.08	-	-1.29	-1.55
Change in Working Capital	31.32	-9.28	13.67	-4.01	12.88	-6.71

Data Source: S&P Global Market Intelligence Last updated: Sep 30, 2024

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:

Sep 1, 2026

Data Sources Report a data error