Osiris One Metals Ltd. (TSXV:OSM)

Osiris One Metals Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-0.63	-0.35	-2.2	-2.39	-2.53	-2.22
Depreciation & Amortization	-	-	-	0	0	0
Stock-Based Compensation	0.25	-	0.05	0.25	0.07	0.27
Other Adjustments	0.01	-0.02	1.62	0.15	0.01	-0.01
Changes in Accounts Payable	0.14	0.22	0.2	0.65	-0.28	0.05
Changes in Other Operating Activities	0.01	0.01	0.31	0.02	-0.07	-0.36
Operating Cash Flow	-0.25	-0.14	-0.02	-1.33	-2.8	-2.28
Purchases of Intangible Assets	-	-0.06	-0.05	-0.29	-0.69	-0.4
Investing Cash Flow	-	-0.06	-0.05	-0.29	-0.69	-0.4
Long-Term Debt Issued	-0.05	0.12	0.02	-	-	-
Net Long-Term Debt Issued (Repaid)	-0.05	0.12	0.02	-	-	-
Issuance of Common Stock	1.35	-	-	1.02	0.17	5.35
Net Common Stock Issued (Repurchased)	1.35	-	-	1.02	0.17	5.35
Other Financing Activities	-	-	-	0.1	-0.1	-
Financing Cash Flow	1.3	0.12	0.02	1.12	0.07	5.35
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.07	0.08	-0.02	0.01	-0.01	0
Net Cash Flow	1.07	-0	-0.06	-0.48	-3.43	2.67
Free Cash Flow	-0.25	-0.14	-0.02	-1.33	-2.8	-2.28
Free Cash Flow Per Share	-0.00	-0.00	-0.00	-0.02	-0.05	-0.04
Levered Free Cash Flow	-0.53	0	-1.67	-1.73	-2.88	-2.53
Unlevered Free Cash Flow	-0.55	-0.19	-2.02	-1.62	-2.91	-2.57

Data Source: Fiscal.ai Last updated: May 27, 2026

Financial data is provided by Fiscal.ai and updates within minutes after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Jul 20, 2026

Data Sources Report a data error