Magellan Aerospace Corporation
MAL.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | CA$35 | CA$9 | -CA$22 | -CA$1 |
| Dep. & Amort. | CA$45 | CA$47 | CA$47 | CA$52 |
| Deferred Tax | -CA$4 | -CA$1 | -CA$3 | -CA$8 |
| Stock-Based Comp. | CA$0 | CA$0 | CA$0 | CA$0 |
| Change in WC | CA$19 | -CA$77 | CA$30 | -CA$34 |
| Other Non-Cash | CA$4 | CA$5 | CA$5 | CA$3 |
| Operating Cash Flow | CA$99 | -CA$17 | CA$59 | CA$13 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -CA$36 | -CA$19 | -CA$24 | -CA$22 |
| Net Acquisitions | CA$0 | CA$0 | CA$1 | CA$1 |
| Inv. Purchases | CA$0 | CA$0 | CA$0 | -CA$2 |
| Inv. Sales/Matur. | CA$0 | CA$0 | CA$0 | CA$1 |
| Other Inv. Act. | CA$1 | -CA$5 | -CA$0 | CA$2 |
| Investing Cash Flow | -CA$35 | -CA$24 | -CA$24 | -CA$21 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -CA$11 | CA$16 | -CA$9 | -CA$42 |
| Stock Issued | CA$0 | CA$0 | CA$0 | CA$0 |
| Stock Repurch. | -CA$1 | -CA$2 | -CA$2 | CA$0 |
| Dividends Paid | -CA$6 | -CA$6 | -CA$15 | -CA$24 |
| Other Fin. Act. | -CA$0 | -CA$0 | -CA$0 | -CA$7 |
| Financing Cash Flow | -CA$18 | CA$1 | -CA$26 | -CA$73 |
| Forex Effect | CA$1 | CA$1 | CA$0 | -CA$0 |
| Net Chg. in Cash | CA$48 | -CA$32 | CA$8 | -CA$81 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | CA$9 | CA$41 | CA$32 | CA$114 |
| End Cash | CA$56 | CA$1 | CA$41 | CA$32 |
| Free Cash Flow | CA$63 | -CA$42 | CA$34 | -CA$10 |