Mithril Silver and Gold Limited (TSXV:MSG)
Canada
· Delayed Price · Currency is CAD 0.4350
0.00 (0.00%)
Jun 30, 2025, 9:30 AM EDT
Mithril Silver and Gold Cash Flow Statement
Financials in millions AUD. Fiscal year is July - June.
Millions AUD. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2015 - 2019 |
Net Income | -2.07 | -1.6 | -2.1 | -0.63 | -1.69 | -3.3 | Upgrade
|
Depreciation & Amortization | 0.15 | 0.06 | 1.1 | 0.04 | 0.03 | 1.16 | Upgrade
|
Loss (Gain) From Sale of Assets | - | - | - | -0.29 | - | -0.01 | Upgrade
|
Stock-Based Compensation | 0.12 | 0.12 | 0.05 | - | 0.64 | 1.6 | Upgrade
|
Other Operating Activities | -0.76 | 0.05 | - | - | - | -0.04 | Upgrade
|
Change in Accounts Receivable | 0.16 | 0.16 | 0.73 | 0 | -0.69 | -0.08 | Upgrade
|
Change in Accounts Payable | 0.01 | 0.01 | 0.21 | -0.07 | 0.32 | 0.06 | Upgrade
|
Change in Other Net Operating Assets | -0.14 | -0.14 | 0 | 0 | -0.06 | 0.01 | Upgrade
|
Operating Cash Flow | -2.54 | -1.35 | 0 | -0.94 | -1.45 | -0.6 | Upgrade
|
Capital Expenditures | -6.26 | -2.06 | -3.09 | -6.59 | -4.85 | -1.49 | Upgrade
|
Sale of Property, Plant & Equipment | - | - | - | 0.5 | - | 0.07 | Upgrade
|
Cash Acquisitions | - | - | - | - | - | 0 | Upgrade
|
Other Investing Activities | - | - | - | - | -0 | - | Upgrade
|
Investing Cash Flow | -6.26 | -2.06 | -3.09 | -6.09 | -4.86 | -1.42 | Upgrade
|
Short-Term Debt Issued | - | 1.15 | - | - | - | - | Upgrade
|
Long-Term Debt Issued | - | - | - | - | - | 0.05 | Upgrade
|
Total Debt Issued | 0.3 | 1.15 | - | - | - | 0.05 | Upgrade
|
Short-Term Debt Repaid | - | -0.06 | -0.04 | - | - | - | Upgrade
|
Long-Term Debt Repaid | - | - | - | - | - | -0.18 | Upgrade
|
Total Debt Repaid | -0.08 | -0.06 | -0.04 | - | - | -0.18 | Upgrade
|
Net Debt Issued (Repaid) | 0.22 | 1.09 | -0.04 | - | - | -0.13 | Upgrade
|
Issuance of Common Stock | 23.77 | 3.37 | 1.5 | 6.8 | 8.53 | 2.79 | Upgrade
|
Other Financing Activities | -1.13 | -0.12 | -0.09 | -0.42 | -0.5 | -0.09 | Upgrade
|
Financing Cash Flow | 22.86 | 4.34 | 1.37 | 6.38 | 8.03 | 2.58 | Upgrade
|
Foreign Exchange Rate Adjustments | 0.02 | -0 | 0.01 | 0.01 | 0 | - | Upgrade
|
Net Cash Flow | 14.07 | 0.93 | -1.7 | -0.65 | 1.73 | 0.56 | Upgrade
|
Free Cash Flow | -8.8 | -3.41 | -3.08 | -7.54 | -6.3 | -2.09 | Upgrade
|
Free Cash Flow Margin | -445813.06% | -172493.21% | -161090.71% | -29423.58% | -188154.32% | - | Upgrade
|
Free Cash Flow Per Share | -0.08 | -0.09 | -0.10 | -0.29 | -0.29 | -0.35 | Upgrade
|
Cash Interest Paid | 0.01 | 0 | - | - | - | 0 | Upgrade
|
Levered Free Cash Flow | - | -2.99 | -2.89 | -7.37 | -5.3 | -0.73 | Upgrade
|
Unlevered Free Cash Flow | - | -2.96 | -2.89 | -7.37 | -5.3 | -0.73 | Upgrade
|
Change in Net Working Capital | - | 0.23 | -0.29 | 0.3 | 0.11 | -0.11 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.