Orosur Mining Inc. (TSXV:OMI)

Orosur Mining Cash Flow Statement

Financials in millions USD. Fiscal year is June - May.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb 28, 2026	May 31, 2025	May 31, 2024	May 31, 2023	May 31, 2022	May 31, 2021
Net Income	2.25	9.94	-3.38	-1.79	-1.11	-1.88
Depreciation & Amortization	0.62	0.62	1.86	0.01	0.01	0.01
Asset Writedown & Restructuring Costs	-	-	-	0.02	-0.05	-0.03
Stock-Based Compensation	1.1	0.41	-	-	0.89	1.05
Other Operating Activities	3.8	-3.14	0.14	-0.47	-3.89	-1.18
Change in Accounts Receivable	-0.59	-0.02	0.8	-0.83	0.03	0.07
Change in Inventory	-	-	-	-	1.72	0.25
Change in Accounts Payable	1.01	-0.04	-1.16	0.69	-2.2	0.48
Operating Cash Flow	-2.5	-2.93	-1.74	-3.07	-5.75	-1.98
Operating Cash Flow Growth	-	-	-	-	-	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb 28, 2026	May 31, 2025	May 31, 2024	May 31, 2023	May 31, 2022	May 31, 2021
Capital Expenditures	-5.1	-0.97	-1.14	-0.77	-1.78	-3.15
Other Investing Activities	-	-	-	3.32	2.84	4.05
Investing Cash Flow	-5.1	-0.97	-1.14	2.56	1.06	0.9

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb 28, 2026	May 31, 2025	May 31, 2024	May 31, 2023	May 31, 2022	May 31, 2021
Issuance of Common Stock	20.11	7.31	0.49	0	1.23	7.8
Other Financing Activities	-1.23	-	-	-	-	-
Financing Cash Flow	18.88	7.31	0.49	0	1.23	7.8

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb 28, 2026	May 31, 2025	May 31, 2024	May 31, 2023	May 31, 2022	May 31, 2021
Miscellaneous Cash Flow Adjustments	0.01	0.14	-0.03	0.03	0.72	-0.55
Net Cash Flow	11.3	3.55	-2.42	-0.47	-2.74	6.18

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb 28, 2026	May 31, 2025	May 31, 2024	May 31, 2023	May 31, 2022	May 31, 2021
Free Cash Flow	-7.6	-3.89	-2.88	-3.83	-7.53	-5.12
Free Cash Flow Growth	-	-	-	-	-	-
Free Cash Flow Per Share	-0.02	-0.02	-0.01	-0.02	-0.04	-0.03
Levered Free Cash Flow	-12.75	-13.49	-2.13	-2.21	-5.91	-3.54
Unlevered Free Cash Flow	-12.72	-13.48	-2.12	-2.2	-5.89	-3.43

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb 28, 2026	May 31, 2025	May 31, 2024	May 31, 2023	May 31, 2022	May 31, 2021
Change in Working Capital	0.42	-0.06	-0.36	-0.14	-0.45	0.8

Data Source: S&P Global Market Intelligence Last updated: Feb 28, 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:

Sep 2, 2026

Data Sources Report a data error