ALM
Almonty Industries Inc.
Company overview
- Market capitalization
- —
- Employees
- 341
- Latest publication
- 2026-09-29
About Almonty Industries Inc.
Almonty Industries Inc. engages in mining, processing, and shipping of tungsten concentrates. The company explores for tin and tungsten deposits. It holds 100% interests in the Canada, Korea, Portugal, Spain, and the United States projects and mines. The company is headquartered in Dillon, Montana.
Financial statements
Income Quarterly
| Metric | Q1 20262026-03-31 · CAD | Q4 20252025-12-31 · CAD | Q3 20252025-09-30 · CAD | Q2 20252025-06-30 · CAD | Q1 20252025-03-31 · CAD | Q4 20242024-12-31 · CAD | Q3 20242024-09-30 · CAD | Q2 20242024-06-30 · CAD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 25,400,000CAD | 8,719,000CAD | 8,695,000CAD | 7,192,000CAD | 7,908,000CAD | 6,280,000CAD | 6,794,000CAD | 5,801,740CAD |
| Cost Of Revenue | 12,390,000CAD | 7,406,000CAD | 7,441,000CAD | 8,136,000CAD | 7,156,000CAD | 6,783,000CAD | 6,138,000CAD | 4,701,763CAD |
| Gross Profit | 13,010,000CAD | 1,313,000CAD | 1,254,000CAD | -944,000CAD | 752,000CAD | -503,000CAD | 656,000CAD | 1,099,977CAD |
| Selling General Administrative | 10,767,000CAD | 12,086,000CAD | 4,402,000CAD | 10,861,000CAD | 4,257,000CAD | 2,141,000CAD | 2,803,000CAD | 1,120,442CAD |
| Unclassified Operating Expenses | 12,390,000CAD | 7,406,000CAD | — | — | — | — | — | — |
| Total Operating Expenses | 23,157,000CAD | 19,492,000CAD | 4,402,000CAD | 10,861,000CAD | 4,257,000CAD | 2,141,000CAD | 2,803,000CAD | 1,517,310CAD |
| Operating Income | 2,243,000CAD | -10,773,000CAD | -3,148,000CAD | -11,805,000CAD | -3,505,000CAD | -2,644,000CAD | -2,147,000CAD | -417,333CAD |
| Interest Income | 2,346,000CAD | — | — | — | 0CAD | — | — | — |
| Interest Expense | 494,000CAD | 644,000CAD | 1,061,000CAD | 1,122,000CAD | 1,206,000CAD | 969,000CAD | 1,048,000CAD | 824,229CAD |
| Net Interest Income | 1,852,000CAD | 895,000CAD | -1,061,000CAD | -1,122,000CAD | -1,206,000CAD | -969,000CAD | -1,048,000CAD | -1,128,000CAD |
| Income Before Tax | -2,517,000CAD | -102,000,000CAD | 33,354,000CAD | -58,267,000CAD | -34,530,000CAD | -5,415,000CAD | -4,941,000CAD | -1,310,471CAD |
| Tax Provision | 2,747,000CAD | 273,000CAD | 163,000CAD | -58,000CAD | 92,000CAD | -11,000CAD | 378,000CAD | 0CAD |
| Net Income | -5,264,000CAD | -102,273,000CAD | 33,191,000CAD | -58,209,000CAD | -34,622,000CAD | -5,404,000CAD | -5,319,000CAD | -1,310,471CAD |
| Net Income From Continuing Ops | -5,264,000CAD | -102,273,000CAD | 33,191,000CAD | -58,209,000CAD | -34,622,000CAD | -5,404,000CAD | -5,319,000CAD | -1,793,000CAD |
| Reconciled Depreciation | 253,000CAD | 251,000CAD | 233,000CAD | 271,000CAD | 288,000CAD | 270,000CAD | 266,000CAD | 294,000CAD |
| Total Other Income Expense Net | -6,612,000CAD | -92,122,000CAD | 36,502,000CAD | -46,462,000CAD | -31,025,000CAD | -2,771,000CAD | -2,794,000CAD | -893,138CAD |
| Income Tax Expense | — | — | 163,000CAD | -58,000CAD | 92,000CAD | -11,000CAD | 378,000CAD | — |
| Ebit | — | — | 34,415,000CAD | -57,145,000CAD | -33,324,000CAD | -4,446,000CAD | -3,893,000CAD | -632,212CAD |
| Ebitda | — | — | 34,648,000CAD | -56,874,000CAD | -33,036,000CAD | -4,176,000CAD | -3,627,000CAD | -417,333CAD |
| Depreciation And Amortization | — | — | 233,000CAD | 271,000CAD | 288,000CAD | 270,000CAD | 266,000CAD | 214,879CAD |
| Selling And Marketing Expenses | — | — | — | — | — | — | — | 396,868CAD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · CAD | FY 20242024-12-31 · CAD | FY 20232023-12-31 · CAD | FY 20222022-12-31 · CAD | FY 20212021-12-31 · CAD | FY 20202020-12-31 · CAD |
|---|---|---|---|---|---|---|
| Total Revenue | 32,514,000CAD | 28,836,000CAD | 22,510,000CAD | 24,796,000CAD | 20,847,000CAD | 19,722,261CAD |
| Cost Of Revenue | 30,139,000CAD | 26,866,000CAD | 21,427,000CAD | 22,249,000CAD | 18,060,000CAD | 19,168,985CAD |
| Gross Profit | 2,375,000CAD | 1,970,000CAD | 1,083,000CAD | 2,547,000CAD | 2,787,000CAD | 553,276CAD |
| Selling General Administrative | 31,606,000CAD | 8,887,000CAD | 6,957,000CAD | 9,956,000CAD | 7,893,000CAD | 5,473,035CAD |
| Unclassified Operating Expenses | 30,139,000CAD | — | — | — | — | — |
| Total Operating Expenses | 61,745,000CAD | 8,887,000CAD | 6,957,000CAD | 9,956,000CAD | 7,893,000CAD | 5,954,008CAD |
| Operating Income | -29,231,000CAD | -6,917,000CAD | -5,874,000CAD | -7,409,000CAD | -5,106,000CAD | -5,400,732CAD |
| Interest Income | 1,539,000CAD | 2,000CAD | — | — | — | — |
| Interest Expense | 4,033,000CAD | 4,568,000CAD | 4,305,000CAD | 3,863,000CAD | 3,487,000CAD | 3,010,989CAD |
| Net Interest Income | -2,494,000CAD | -4,568,000CAD | -5,044,000CAD | -4,605,000CAD | -3,487,000CAD | — |
| Income Before Tax | -161,443,000CAD | -15,926,000CAD | -8,770,000CAD | -14,134,000CAD | -8,245,000CAD | -7,971,424CAD |
| Tax Provision | 470,000CAD | 372,000CAD | 67,000CAD | 356,000CAD | -492,000CAD | — |
| Net Income | -161,913,000CAD | -16,298,000CAD | -8,837,000CAD | -14,490,000CAD | -7,753,000CAD | -7,117,932CAD |
| Net Income From Continuing Ops | -161,913,000CAD | -16,298,000CAD | -8,837,000CAD | -14,490,000CAD | -7,753,000CAD | — |
| Reconciled Depreciation | 1,043,000CAD | 1,120,000CAD | 1,077,000CAD | 1,298,000CAD | 1,783,000CAD | — |
| Total Other Income Expense Net | -129,718,000CAD | -9,009,000CAD | -2,896,000CAD | -6,725,000CAD | -3,139,000CAD | -2,570,692CAD |
| Income Tax Expense | — | 372,000CAD | 67,000CAD | 356,000CAD | -492,000CAD | -853,491CAD |
| Ebit | — | -11,358,000CAD | -4,465,000CAD | -10,271,000CAD | -4,758,000CAD | -7,031,483CAD |
| Ebitda | — | -10,238,000CAD | -3,388,000CAD | -8,973,000CAD | -2,975,000CAD | -5,265,556CAD |
| Depreciation And Amortization | — | 1,120,000CAD | 1,077,000CAD | 1,298,000CAD | 1,783,000CAD | 1,765,927CAD |
| Selling And Marketing Expenses | — | — | — | — | — | 480,973CAD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q1 20262026-03-31 · CAD | Q4 20252025-12-31 · CAD | Q3 20252025-09-30 · CAD | Q2 20252025-06-30 · CAD | Q1 20252025-03-31 · CAD | Q4 20242024-12-31 · CAD | Q3 20242024-09-30 · CAD | Q2 20242024-06-30 · CAD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 605,621,000CAD | 589,732,000CAD | 433,138,000CAD | 315,597,000CAD | 279,041,000CAD | 256,349,000CAD | 255,280,000CAD | 168,952,865CAD |
| Other Current Assets | 4,664,000CAD | 4,054,000CAD | 5,075,000CAD | 6,652,000CAD | 3,445,000CAD | 2,508,000CAD | 2,749,000CAD | 2,601,210CAD |
| Total Liab | 248,767,000CAD | 231,921,000CAD | 261,795,000CAD | 305,137,000CAD | 260,939,000CAD | 217,276,000CAD | 199,620,000CAD | 132,212,891CAD |
| Total Stockholder Equity | 356,854,000CAD | 357,811,000CAD | 171,343,000CAD | 10,460,000CAD | 18,102,000CAD | 39,073,000CAD | 55,660,000CAD | 36,739,974CAD |
| Other Current Liab | 16,574,000CAD | 10,050,000CAD | 12,644,000CAD | 12,367,000CAD | 11,325,000CAD | 10,677,000CAD | 10,082,000CAD | 7,691,803CAD |
| Capital Stock | 638,574,000CAD | 568,042,000CAD | 317,097,000CAD | 191,093,000CAD | 157,398,000CAD | 146,516,000CAD | 142,334,000CAD | 142,334,000CAD |
| Retained Earnings | -287,398,000CAD | -282,134,000CAD | -179,861,000CAD | -213,052,000CAD | -154,843,000CAD | -120,221,000CAD | -114,817,000CAD | -80,030,112CAD |
| Cash | 259,853,000CAD | 265,948,000CAD | 111,588,000CAD | 24,684,000CAD | 16,985,000CAD | 7,830,000CAD | 12,866,000CAD | 5,584,669CAD |
| Total Current Assets | 286,625,000CAD | 286,920,000CAD | 128,413,000CAD | 43,292,000CAD | 31,102,000CAD | 20,576,000CAD | 26,272,000CAD | 15,112,446CAD |
| Total Current Liabilities | 117,131,000CAD | 73,745,000CAD | 54,001,000CAD | 56,345,000CAD | 47,802,000CAD | 51,114,000CAD | 59,573,000CAD | 19,585,443CAD |
| Short Long Term Debt | 56,878,000CAD | 27,267,000CAD | 22,883,000CAD | 21,418,000CAD | 17,711,000CAD | 21,894,000CAD | 36,470,000CAD | 4,052,000CAD |
| Long Term Debt | 108,454,000CAD | 134,846,000CAD | 174,380,000CAD | 171,272,000CAD | 153,901,000CAD | 136,128,000CAD | 113,278,000CAD | 128,727,000CAD |
| Net Receivables | 10,304,000CAD | 3,085,000CAD | 4,926,000CAD | 4,342,000CAD | 3,595,000CAD | 3,500,000CAD | 3,961,000CAD | 1,977,766CAD |
| Inventory | 9,307,000CAD | 9,418,000CAD | 6,824,000CAD | 7,614,000CAD | 7,077,000CAD | 6,738,000CAD | 6,696,000CAD | 4,948,801CAD |
| Accounts Payable | 23,511,000CAD | 21,079,000CAD | 18,396,000CAD | 22,482,000CAD | 18,690,000CAD | 18,469,000CAD | 12,903,000CAD | 8,932,108CAD |
| Property Plant Equipment Net | 282,718,000CAD | 266,439,000CAD | 267,364,000CAD | 235,530,000CAD | 212,579,000CAD | 201,866,000CAD | 194,446,000CAD | 129,303,981CAD |
| Property Plant Equipment Gross | 330,695,000CAD | 314,211,000CAD | 319,155,000CAD | 285,809,000CAD | 258,266,000CAD | 246,838,000CAD | 238,843,000CAD | 223,772,000CAD |
| Common Stock Shares Outstanding | 282,845,444shares | 262,776,228shares | 258,429,480shares | 192,149,806shares | 184,210,106shares | 172,640,371shares | 172,404,680shares | 170,137,345shares |
| Non Current Assets Total | 318,996,000CAD | 302,812,000CAD | 304,725,000CAD | 272,305,000CAD | 247,939,000CAD | 235,773,000CAD | 229,008,000CAD | 153,840,419CAD |
| Non Current Liabilities Total | 131,636,000CAD | 158,176,000CAD | 207,794,000CAD | 248,792,000CAD | 213,137,000CAD | 166,162,000CAD | 140,047,000CAD | 112,627,448CAD |
| Non Currrent Assets Other | 34,062,000CAD | 34,154,000CAD | 34,775,000CAD | 34,237,000CAD | 32,899,000CAD | 31,543,000CAD | 31,933,000CAD | 24,536,438CAD |
| Net Working Capital | 169,494,000CAD | 213,175,000CAD | 74,412,000CAD | -13,053,000CAD | -16,700,000CAD | -30,538,000CAD | -33,301,000CAD | -6,120,000CAD |
| Unclassified Current Liabilities | 20,168,000CAD | 15,349,000CAD | -22,883,000CAD | -21,418,000CAD | -17,711,000CAD | -21,894,000CAD | -36,470,000CAD | -4,052,000CAD |
| Unclassified Non Current Liabilities | 23,182,000CAD | 23,330,000CAD | 33,414,000CAD | 77,520,000CAD | 59,236,000CAD | 30,034,000CAD | 26,769,000CAD | -16,099,552CAD |
| Unclassified Equity | 5,678,000CAD | 71,903,000CAD | -295,515,000CAD | -167,723,000CAD | -138,710,000CAD | -129,100,000CAD | -125,742,000CAD | -132,184,242CAD |
| Unclassified Current Assets | — | 4,415,000CAD | — | — | — | — | — | — |
| Common Stock | — | — | 317,097,000CAD | 191,093,000CAD | 157,398,000CAD | 146,516,000CAD | 142,334,000CAD | 104,029,352CAD |
| Cash And Short Term Investments | — | — | 111,588,000CAD | 24,684,000CAD | 16,985,000CAD | 7,830,000CAD | 12,866,000CAD | 5,584,669CAD |
| Current Deferred Revenue | — | — | 78,000CAD | 78,000CAD | 76,000CAD | 74,000CAD | 118,000CAD | — |
| Net Debt | — | — | 85,675,000CAD | 168,006,000CAD | 154,627,000CAD | 150,192,000CAD | 136,882,000CAD | 91,461,104CAD |
| Short Term Debt | — | — | 22,883,000CAD | 21,418,000CAD | 17,711,000CAD | 21,894,000CAD | 36,470,000CAD | 2,961,532CAD |
| Short Long Term Debt Total | — | — | 197,263,000CAD | 192,690,000CAD | 171,612,000CAD | 158,022,000CAD | 149,748,000CAD | 97,045,773CAD |
| Accumulated Other Comprehensive Income | — | — | 12,525,000CAD | 9,049,000CAD | -3,141,000CAD | -4,638,000CAD | 11,551,000CAD | 2,590,976CAD |
| Unclassified Non Current Assets | — | — | — | — | — | 2,364,000CAD | 2,629,000CAD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · CAD | FY 20242024-12-31 · CAD | FY 20232023-12-31 · CAD | FY 20222022-12-31 · CAD | FY 20212021-12-31 · CAD | FY 20202020-12-31 · CAD |
|---|---|---|---|---|---|---|
| Total Assets | 589,732,000CAD | 256,349,000CAD | 235,334,000CAD | 192,845,000CAD | 165,855,000CAD | 118,721,019CAD |
| Other Current Assets | 4,054,000CAD | 2,508,000CAD | 3,049,000CAD | 3,980,000CAD | 1,069,000CAD | 728,534CAD |
| Total Liab | 231,921,000CAD | 217,276,000CAD | 186,826,000CAD | 153,095,000CAD | 128,363,000CAD | 95,796,985CAD |
| Total Stockholder Equity | 357,811,000CAD | 39,073,000CAD | 48,508,000CAD | 39,750,000CAD | 37,492,000CAD | 22,924,034CAD |
| Other Current Liab | 10,050,000CAD | 10,677,000CAD | 11,802,000CAD | 10,718,000CAD | 8,737,000CAD | 3,838,355CAD |
| Capital Stock | 568,042,000CAD | 146,516,000CAD | 127,359,000CAD | 119,383,000CAD | 112,445,000CAD | — |
| Retained Earnings | -282,134,000CAD | -120,221,000CAD | -103,923,000CAD | -95,086,000CAD | -80,596,000CAD | -57,247,606CAD |
| Cash | 265,948,000CAD | 7,830,000CAD | 22,019,000CAD | 8,442,000CAD | 1,048,000CAD | 1,864,164CAD |
| Total Current Assets | 286,920,000CAD | 20,576,000CAD | 36,240,000CAD | 20,820,000CAD | 10,885,000CAD | 7,732,509CAD |
| Total Current Liabilities | 73,745,000CAD | 51,114,000CAD | 66,698,000CAD | 54,906,000CAD | 40,975,000CAD | 52,466,166CAD |
| Short Long Term Debt | 27,267,000CAD | 21,894,000CAD | 34,167,000CAD | 30,346,000CAD | 18,700,000CAD | — |
| Long Term Debt | 134,846,000CAD | 136,128,000CAD | 95,900,000CAD | 59,134,000CAD | 49,006,000CAD | — |
| Net Receivables | 3,085,000CAD | 3,500,000CAD | 3,340,000CAD | 2,684,000CAD | 1,991,000CAD | 313,575CAD |
| Inventory | 9,418,000CAD | 6,738,000CAD | 7,832,000CAD | 5,714,000CAD | 6,777,000CAD | 4,826,236CAD |
| Accounts Payable | 21,079,000CAD | 18,469,000CAD | 19,667,000CAD | 13,218,000CAD | 12,260,000CAD | 10,003,772CAD |
| Property Plant Equipment Net | 266,439,000CAD | 201,866,000CAD | 165,681,000CAD | 138,711,000CAD | 109,512,000CAD | 84,457,176CAD |
| Property Plant Equipment Gross | 314,211,000CAD | 246,838,000CAD | 211,747,000CAD | 187,230,000CAD | 160,327,000CAD | — |
| Common Stock Shares Outstanding | 256,488,873shares | 169,356,979shares | 151,113,844shares | 142,096,323shares | 132,123,669shares | 122,242,959shares |
| Non Current Assets Total | 302,812,000CAD | 235,773,000CAD | 199,094,000CAD | 172,025,000CAD | 154,970,000CAD | 110,988,510CAD |
| Non Current Liabilities Total | 158,176,000CAD | 166,162,000CAD | 120,128,000CAD | 98,189,000CAD | 87,388,000CAD | 43,330,819CAD |
| Non Currrent Assets Other | 34,154,000CAD | 31,543,000CAD | 30,862,000CAD | 30,799,000CAD | 42,804,000CAD | 26,531,334CAD |
| Net Working Capital | 213,175,000CAD | -30,538,000CAD | -30,458,000CAD | -34,086,000CAD | -30,090,000CAD | — |
| Unclassified Current Assets | 4,415,000CAD | — | — | — | — | — |
| Unclassified Current Liabilities | 15,349,000CAD | -21,894,000CAD | -34,167,000CAD | -30,346,000CAD | -18,700,000CAD | — |
| Unclassified Non Current Liabilities | 23,330,000CAD | 30,034,000CAD | 24,228,000CAD | 39,055,000CAD | 38,382,000CAD | 43,330,819CAD |
| Unclassified Equity | 71,903,000CAD | -129,100,000CAD | -113,816,000CAD | -107,321,000CAD | -104,194,000CAD | 4,410,493CAD |
| Common Stock | — | 146,516,000CAD | 127,359,000CAD | 119,383,000CAD | 112,445,000CAD | 72,733,845CAD |
| Cash And Short Term Investments | — | 7,830,000CAD | 22,019,000CAD | 8,442,000CAD | 1,048,000CAD | 1,864,164CAD |
| Current Deferred Revenue | — | 74,000CAD | 1,062,000CAD | 624,000CAD | 1,278,000CAD | — |
| Net Debt | — | 150,192,000CAD | 108,048,000CAD | 81,038,000CAD | 66,658,000CAD | 46,487,794CAD |
| Short Term Debt | — | 21,894,000CAD | 34,167,000CAD | 30,346,000CAD | 18,700,000CAD | 38,624,039CAD |
| Short Long Term Debt Total | — | 158,022,000CAD | 130,067,000CAD | 89,480,000CAD | 67,706,000CAD | 48,351,958CAD |
| Accumulated Other Comprehensive Income | — | -4,638,000CAD | 11,529,000CAD | 3,391,000CAD | -2,608,000CAD | 3,027,302CAD |
| Unclassified Non Current Assets | — | 2,364,000CAD | 2,551,000CAD | 2,515,000CAD | 2,654,000CAD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · CAD | Q4 20252025-12-31 · CAD | Q3 20252025-09-30 · CAD | Q2 20252025-06-30 · CAD | Q1 20252025-03-31 · CAD | Q4 20242024-12-31 · CAD | Q3 20242024-09-30 · CAD | Q2 20242024-06-30 · CAD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -5,264,000CAD | -102,273,000CAD | 33,191,000CAD | -58,209,000CAD | -34,622,000CAD | -5,404,000CAD | -5,319,000CAD | -1,310,471CAD |
| Depreciation | 253,000CAD | 251,000CAD | 233,000CAD | 271,000CAD | 288,000CAD | 270,000CAD | 266,000CAD | 214,879CAD |
| Stock Based Compensation | 3,633,000CAD | 2,734,000CAD | 727,000CAD | 6,773,000CAD | 851,000CAD | 335,000CAD | 1,464,000CAD | 396,868CAD |
| Other Non Cash Items | 383,000CAD | 875,000CAD | -36,536,000CAD | 46,237,000CAD | 30,938,000CAD | 2,850,000CAD | 3,334,000CAD | -2,360,495CAD |
| Change To Account Receivables | -7,219,000CAD | -551,000CAD | -584,000CAD | -747,000CAD | -95,000CAD | 461,000CAD | -576,000CAD | -613,209CAD |
| Change To Inventory | 111,000CAD | -2,594,000CAD | 790,000CAD | -537,000CAD | -339,000CAD | -42,000CAD | 75,000CAD | -62,855CAD |
| Change In Working Capital | 4,061,000CAD | -6,345,000CAD | 13,071,000CAD | -8,235,000CAD | -1,948,000CAD | 3,696,000CAD | -3,935,000CAD | -552,545CAD |
| Total Cash From Operating Activities | 9,678,000CAD | -12,363,000CAD | 10,849,000CAD | -13,221,000CAD | -4,401,000CAD | 1,736,000CAD | -3,812,000CAD | -3,611,765CAD |
| Capital Expenditures | -21,779,000CAD | -10,305,000CAD | -35,673,000CAD | -7,069,000CAD | -7,802,000CAD | -13,252,000CAD | -6,749,000CAD | -6,477,075CAD |
| Free Cash Flow | -12,101,000CAD | -22,668,000CAD | -24,824,000CAD | -20,290,000CAD | -12,203,000CAD | -11,516,000CAD | -10,561,000CAD | -9,620,599CAD |
| Net Borrowings | -210,000CAD | -1,660,000CAD | -141,000CAD | 20,159,000CAD | 8,861,000CAD | 1,644,000CAD | 16,234,000CAD | — |
| Total Cash From Financing Activities | 3,424,000CAD | 181,009,000CAD | 111,535,000CAD | 28,037,000CAD | 21,423,000CAD | 6,576,000CAD | 15,655,000CAD | 3,392,065CAD |
| Dividends Paid | 0CAD | 0CAD | 0CAD | 0CAD | 0CAD | 0CAD | 0CAD | 0CAD |
| Issuance Of Capital Stock | 0CAD | 178,886,000CAD | 123,309,000CAD | 0CAD | 11,125,000CAD | 5,317,000CAD | 0CAD | 3,436,000CAD |
| Change In Cash | -8,556,000CAD | 156,821,000CAD | 86,904,000CAD | 7,699,000CAD | 9,155,000CAD | -5,036,000CAD | 5,225,000CAD | -6,624,641CAD |
| Begin Period Cash Flow | 268,409,000CAD | 111,588,000CAD | 24,684,000CAD | 16,985,000CAD | 7,830,000CAD | 12,866,000CAD | 7,641,000CAD | 12,209,310CAD |
| End Period Cash Flow | 259,853,000CAD | 268,409,000CAD | 111,588,000CAD | 24,684,000CAD | 16,985,000CAD | 7,830,000CAD | 12,866,000CAD | 5,584,669CAD |
| Unclassified Operating Cash Flow | 6,612,000CAD | 92,395,000CAD | — | — | — | — | — | — |
| Unclassified Financing Cash Flow | 3,634,000CAD | 3,783,000CAD | — | 6,548,015CAD | — | — | — | — |
| Investments | — | — | -35,673,000CAD | -7,069,000CAD | -7,802,000CAD | -13,252,000CAD | -6,749,000CAD | -8,862,000CAD |
| Total Cashflows From Investing Activities | — | — | -35,673,000CAD | -7,069,000CAD | -7,802,000CAD | -13,252,000CAD | -6,749,000CAD | -6,477,075CAD |
| Other Cashflows From Financing Activities | — | — | -11,633,000CAD | 1,329,985CAD | 1,437,000CAD | -385,000CAD | -631,559CAD | 4,649CAD |
| Unclassified Investing Cash Flow | — | — | 35,673,000CAD | 7,069,000CAD | 7,802,000CAD | 13,252,000CAD | 6,749,000CAD | 8,862,000CAD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · CAD | FY 20242024-12-31 · CAD | FY 20232023-12-31 · CAD | FY 20222022-12-31 · CAD | FY 20212021-12-31 · CAD | FY 20202020-12-31 · CAD |
|---|---|---|---|---|---|---|
| Net Income | -161,913,000CAD | -16,298,000CAD | -8,837,000CAD | -14,490,000CAD | -7,753,000CAD | -7,117,932CAD |
| Depreciation | 1,043,000CAD | 1,120,000CAD | 1,077,000CAD | 1,298,000CAD | 1,783,000CAD | 1,765,926CAD |
| Stock Based Compensation | 11,085,000CAD | 2,734,000CAD | 1,141,000CAD | 3,811,000CAD | 1,513,000CAD | 480,973CAD |
| Other Non Cash Items | 3,918,000CAD | 9,491,000CAD | 3,290,000CAD | 5,865,000CAD | -1,758,000CAD | 998,098CAD |
| Change To Account Receivables | -158,000CAD | -160,000CAD | -632,000CAD | -671,000CAD | -1,149,000CAD | 390,594CAD |
| Change To Inventory | -2,680,000CAD | 1,094,000CAD | -2,047,000CAD | 1,036,000CAD | -1,148,000CAD | 824,413CAD |
| Change In Working Capital | -3,457,000CAD | -4,917,000CAD | -8,436,000CAD | -590,000CAD | -1,733,000CAD | 76,233CAD |
| Total Cash From Operating Activities | -19,136,000CAD | -7,498,000CAD | -11,698,000CAD | -3,750,000CAD | -8,440,000CAD | -3,796,702CAD |
| Capital Expenditures | -60,849,000CAD | -36,231,000CAD | -17,492,000CAD | -22,755,000CAD | -10,001,000CAD | -4,946,479CAD |
| Free Cash Flow | -79,985,000CAD | -43,729,000CAD | -29,190,000CAD | -26,505,000CAD | -18,441,000CAD | -8,743,182CAD |
| Net Borrowings | 27,219,000CAD | 20,035,000CAD | 38,773,000CAD | 33,269,000CAD | 8,170,000CAD | — |
| Total Cash From Financing Activities | 342,004,000CAD | 29,371,000CAD | 43,371,000CAD | 33,400,000CAD | 17,187,000CAD | 9,356,973CAD |
| Dividends Paid | 0CAD | 0CAD | 0CAD | 0CAD | 0CAD | — |
| Issuance Of Capital Stock | 313,320,000CAD | 11,810,000CAD | 7,504,000CAD | 7,133,000CAD | 18,777,000CAD | — |
| Change In Cash | 260,579,000CAD | -14,189,000CAD | 13,577,000CAD | 7,394,000CAD | -1,324,000CAD | 708,199CAD |
| Begin Period Cash Flow | 7,830,000CAD | 22,019,000CAD | 8,442,000CAD | 1,048,000CAD | 2,372,000CAD | 2,182,133CAD |
| End Period Cash Flow | 268,409,000CAD | 7,830,000CAD | 22,019,000CAD | 8,442,000CAD | 1,048,000CAD | 1,864,164CAD |
| Unclassified Operating Cash Flow | 130,188,000CAD | — | — | — | — | — |
| Investments | — | -36,231,000CAD | -17,492,000CAD | -22,755,000CAD | -10,001,000CAD | — |
| Total Cashflows From Investing Activities | — | -36,231,000CAD | -17,492,000CAD | -22,755,000CAD | -10,001,000CAD | -4,946,479CAD |
| Other Cashflows From Financing Activities | — | -2,474,000CAD | -2,906,000CAD | -7,002,000CAD | -9,760,000CAD | -604,765CAD |
| Unclassified Investing Cash Flow | — | 36,231,000CAD | 17,492,000CAD | 22,755,000CAD | 10,001,000CAD | — |
| Unclassified Financing Cash Flow | — | — | — | — | — | 9,961,738CAD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
No revenue breakdown is currently published for this company.
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.