TMC the metals company Inc. (TMC)

The Metals Company Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-77.34	-81.94	-73.78	-170.96	-141.3	-56.63
Depreciation & Amortization	0.34	0.36	0.36	0.42	0.45	0.56
Loss (Gain) on Equity Investments	0.18	0.23	0.57	-	-	-
Stock-Based Compensation	28.8	25.31	12.36	20.08	74.57	27.1
Other Operating Activities	3.17	0.17	1.73	67.7	-8.39	0.06
Change in Accounts Receivable	-3.06	0.13	0.75	0.96	-3.48	-0.11
Change in Accounts Payable	6.95	12.28	-1.56	15.2	22.05	2.49
Operating Cash Flow	-40.96	-43.47	-59.57	-66.6	-56.09	-26.53
Capital Expenditures	-0.25	-0.52	-0.58	-1.17	-0.4	-0.61
Cash Acquisitions	-	-	-	-	-3.44	-
Investing Cash Flow	-0.25	-0.52	-0.58	-1.17	-3.84	-0.61
Short-Term Debt Issued	-	2	-	-	-	-
Long-Term Debt Issued	-	11.78	-	-	26	-
Total Debt Issued	13.78	13.78	-	-	26	-
Short-Term Debt Repaid	-	-2	-	-	-	-
Total Debt Repaid	-3.8	-2	-	-	-	-
Net Debt Issued (Repaid)	9.98	11.78	-	-	26	-
Issuance of Common Stock	30.64	29.27	16.25	30.59	4.24	21.29
Repurchase of Common Stock	-	-	-	-0.07	-	-
Other Financing Activities	-0.69	-0.36	3.82	-0.8	104.47	-
Financing Cash Flow	39.93	40.69	20.07	29.72	134.7	21.29
Foreign Exchange Rate Adjustments	-0.37	-0.07	0.05	0.05	0.01	-0.01
Net Cash Flow	-1.65	-3.36	-40.03	-38	74.78	-5.86
Free Cash Flow	-41.21	-43.98	-60.15	-67.77	-56.49	-27.14
Free Cash Flow Per Share	-0.13	-0.14	-0.21	-0.28	-0.28	-0.15
Levered Free Cash Flow	-12.04	-14.1	-42.63	-73.5	-0.86	-2.43
Unlevered Free Cash Flow	-12.04	-14.1	-42.63	-73.5	-0.24	-2.43
Change in Net Working Capital	-5.72	-11.55	9.53	-16	-15.26	-5.9

Updated Mar 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q