FireFly Metals Ltd (MNXMF)
USD 0.61
(0.0%)
USD 0.61
(0.0%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | -13.83 Million | 1.18 Million | -6.32 Million | -2.48 Million | -761.35 Thousand | -434.25 Thousand |
| Net Income | -22.45 Million | -3.47 Million | -3.16 Million | -3.36 Million | -7.65 Million | -932.93 Thousand |
| Depreciation & Amortization | 3.02 Million | 554.19 Thousand | 99.3 Thousand | 55.8 Thousand | 611.00 | 1760.00 |
| Deferred income taxes | - | 3.31 Million | -4.81 Million | -148.41 Thousand | -42.83 Thousand | -38.15 Thousand |
| Stock-based compensation | - | 215.22 Thousand | 707.46 Thousand | 608.29 Thousand | 6.26 Million | 468.19 Thousand |
| Change in working capital | -3.3 Million | 4.25 Million | -3.62 Million | 22.54 Thousand | -32.13 Thousand | -39.92 Thousand |
| Other non-cash items | 14.18 Million | -3.46 Million | 5.17 Million | 946.32 Thousand | 6.95 Million | 574.52 Thousand |
| Investing Cash Flow | -61.48 Million | -17.59 Million | -21.95 Million | -9.45 Million | -1.04 Million | -65.84 Thousand |
| Investments in PPE | -58.66 Million | -17.31 Million | -20.36 Million | -9.45 Million | -479.13 Thousand | -60.33 Thousand |
| Acquisitions | -34.34 Million | - | -1.58 Million | - | -566.53 Thousand | - |
| Investment purchases | -2.81 Million | - | - | - | - | - |
| Sales/Maturities of investments | - | - | - | - | - | - |
| Other Investing Activities | -57.53 Million | -281.86 Thousand | - | - | 5513.00 | -5513.00 |
| Financing Cash Flow | 107.39 Million | 8.87 Million | 19.68 Million | 28.79 Million | 5.91 Million | 852.74 Thousand |
| Debt repayment | - | -328.03 | -206.54 | -125.74 | - | - |
| Dividends payments | - | - | - | - | - | - |
| Common Stock Repurchased | -4.63 Million | -489.97 Thousand | -1.27 Million | -1.66 Million | -281.31 Thousand | -8009.00 |
| Common Stock Issuance | 113.46 Million | 9.2 Million | 21.17 Million | 30.6 Million | 6.2 Million | 860.75 Thousand |
| Other Financing Activities | -1.43 Million | -328.03 Thousand | -216.09 Thousand | -137.36 Thousand | 5919.89 | 852.74 |
| Accounts receivables | 207 Thousand | 4.55 Million | -4.8 Million | 7835.00 | -58.92 Thousand | 20.29 Thousand |
| Accounts payables | 555 Thousand | -131.9 Thousand | 188.7 Thousand | -44.02 Thousand | 23.57 Thousand | -54.46 Thousand |
| Inventory | - | - | - | - | 1.00 | - |
| Other working capital | -4.06 Million | -176.56 Thousand | 993.04 Thousand | 58.73 Thousand | 3211.00 | -5761.00 |
| Cash at beginning of period | 6.01 Million | 13.58 Million | 21.78 Million | 4.84 Million | 728.05 Thousand | 375.41 Thousand |
| Cash at end of period | 37.81 Million | 6.01 Million | 13.58 Million | 21.78 Million | 4.84 Million | 728.05 Thousand |
| Capital Expenditure | -58.66 Million | -17.31 Million | -20.36 Million | -9.45 Million | -479.13 Thousand | -60.33 Thousand |
| Effect of forex changes on cash | -452 Thousand | -32.68 Thousand | 383.75 Thousand | 75.36 Thousand | - | - |
| Net cash flow / Change in cash | 31.8 Million | -7.57 Million | -8.19 Million | 16.94 Million | 4.11 Million | 352.63 Thousand |
| Free Cash Flow | -72.5 Million | -16.12 Million | -26.68 Million | -11.94 Million | -1.24 Million | -494.58 Thousand |
| Breakdown | 2024 FY | 2024 Q4 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | -22.45 Million | -6.93 Million | -15.51 Million | -7756.79 | -3.47 Million | -2.13 Million |
| Depreciation & Amortization | 3.02 Million | 2.1 Million | 404.1 Thousand | 202.05 | 554.19 Thousand | 446.61 Thousand |
| Deferred income taxes | - | - | - | - | 3.31 Million | -895.66 Thousand |
| Stock-based compensation | - | - | 4215.24 | 4215.24 | 215.22 Thousand | 163.39 |
| Change in working capital | -3.3 Million | - | - | - | 4.25 Million | 2191.18 |
| Other non-cash items | 14.18 Million | 1.94 Million | 9.18 Million | 10.37 | -3.46 Million | 1.34 Million |
| Investing Cash Flow | -61.48 Million | -19.17 Million | -42.3 Million | -21.15 Thousand | -17.59 Million | -7.08 Million |
| Investments in PPE | -24.32 Million | -17.1 Million | -7.21 Million | -3608.90 | -17.31 Million | -6.8 Million |
| Acquisitions | -34.34 Million | 745.59 Thousand | -35.08 Million | -17.54 Thousand | - | - |
| Investment purchases | -2.81 Million | - | - | - | - | - |
| Sales/Maturities of investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | -281.86 Thousand | -281.86 Thousand |
| Financing Cash Flow | 107.57 Million | 48.49 Million | 59.07 Million | 29.5 Thousand | 8.87 Million | 9 Million |
| Debt repayment | - | - | - | - | -328.03 | - |
| Dividends payments | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | -489.97 Thousand | - |
| Common Stock Issuance | 108.82 Million | 49.55 Million | 59.27 Million | - | 9.2 Million | 9.2 Million |
| Other Financing Activities | - | - | 29.5 Thousand | 29.5 Thousand | -328.03 Thousand | 4464.13 |
| Accounts receivables | 207 Thousand | - | - | - | 4.55 Million | 2279.46 |
| Accounts payables | 555 Thousand | - | - | - | -131.9 Thousand | - |
| Inventory | - | - | - | - | - | - |
| Other working capital | -4.06 Million | - | - | - | -176.56 Thousand | -88.28 |
| Cash at beginning of period | 6.01 Million | 16.77 Million | 6.01 Million | - | 13.58 Million | 5.38 Million |
| Cash at end of period | 37.81 Million | 37.81 Million | 16.77 Million | 4993.16 | 6.01 Million | 6.01 Million |
| Capital Expenditure | -24.32 Million | -17.1 Million | -7.21 Million | -3608.90 | -17.31 Million | -6.8 Million |
| Effect of forex changes on cash | - | - | -25.01 | -25.01 | -32.68 Thousand | -21.49 |
| Net cash flow / Change in cash | 31.8 Million | 21.04 Million | 10.75 Million | 4993.16 | -7.57 Million | 632.58 Thousand |
| Free Cash Flow | -38.15 Million | -24.2 Million | -13.95 Million | -6938.03 | -16.12 Million | -8.05 Million |
RRRLF
ORGNW
NKWFF
MDMA
VALV
SYQH