Rackla Metals Inc. (TSXV:RAK)

Rackla Metals Cash Flow Statement

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

Operating Activities

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-5.88	-3.17	-4.85	-1.68	-0.22
Depreciation & Amortization	0.05	0.04	0.1	0.02	0.01
Other Amortization	-	-	-	1.27	-
Stock-Based Compensation	0.39	0.01	0.81	-	-
Other Operating Activities	-0.84	-0.61	-1.04	-	-
Change in Accounts Payable	0.04	-0.2	0.23	-0.02	0.04
Change in Income Taxes	-0.04	0.17	-0.18	-0.01	0
Change in Other Net Operating Assets	-0.11	0.2	-0.37	-0.07	0.1
Operating Cash Flow	-6.38	-3.55	-5.3	-0.48	-0.06
Operating Cash Flow Growth	-	-	-	-	-

Investing Activities

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-0.09	-0.04	-0.32	-0.12	-
Cash Acquisitions	-	-	-	-0.06	-1.21
Sale (Purchase) of Intangibles	-	-	-	-0.01	-0.01
Other Investing Activities	-0.16	-0	-0.04	-	-
Investing Cash Flow	-0.25	-0.04	-0.36	-0.19	-1.22

Financing Activities

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Short-Term Debt Issued	-	-	-	-	0.1
Total Debt Issued	-	-	-	-	0.1
Long-Term Debt Repaid	-0.03	-0.02	-0.01	-	-
Net Debt Issued (Repaid)	-0.03	-0.02	-0.01	-	0.1
Issuance of Common Stock	13.17	5.86	2.79	5.08	1.2
Other Financing Activities	-0.09	-0.16	-0.37	-0	-0.01
Financing Cash Flow	13.05	5.68	2.41	5.08	1.29

Net Cash Flow

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Cash Flow	6.42	2.08	-3.25	4.4	0.01

Free Cash Flow

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	-6.48	-3.59	-5.61	-0.61	-0.06
Free Cash Flow Growth	-	-	-	-	-
Free Cash Flow Per Share	-0.05	-0.04	-0.09	-0.01	-0.00
Levered Free Cash Flow	-3.91	-1.87	-4.14	1.09	0.13
Unlevered Free Cash Flow	-3.9	-1.87	-4.13	1.09	0.13

Additional Metrics

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Change in Working Capital	-0.11	0.17	-0.32	-0.1	0.15

Data Source: S&P Global Market Intelligence Last updated: Dec 31, 2025

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:

Aug 27, 2026

Data Sources Report a data error