Metal Energy Corp.
MERG.V · TSXV
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | – | -CA$299 | -CA$312 | -CA$5,061 |
| Dep. & Amort. | – | CA$0 | CA$0 | CA$0 |
| Deferred Tax | – | CA$0 | CA$0 | CA$0 |
| Stock-Based Comp. | – | CA$26 | CA$17 | CA$0 |
| Change in WC | – | CA$2 | CA$13 | CA$359 |
| Other Non-Cash | – | -CA$122 | CA$37 | CA$4,267 |
| Operating Cash Flow | – | -CA$394 | -CA$245 | -CA$434 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | – | CA$0 | CA$0 | CA$0 |
| Net Acquisitions | – | CA$0 | CA$0 | CA$0 |
| Inv. Purchases | – | CA$0 | CA$0 | CA$0 |
| Inv. Sales/Matur. | – | CA$0 | CA$0 | CA$0 |
| Other Inv. Act. | – | CA$0 | CA$0 | CA$0 |
| Investing Cash Flow | – | CA$0 | CA$0 | CA$0 |
| Financing Activities | – | – | – | – |
| Debt Repay. | – | CA$0 | CA$0 | CA$0 |
| Stock Issued | – | CA$0 | CA$0 | CA$964 |
| Stock Repurch. | – | CA$0 | CA$0 | CA$0 |
| Dividends Paid | – | CA$0 | CA$0 | CA$0 |
| Other Fin. Act. | – | CA$0 | CA$0 | -CA$3 |
| Financing Cash Flow | – | CA$0 | CA$0 | CA$961 |
| Forex Effect | – | CA$0 | CA$0 | CA$0 |
| Net Chg. in Cash | – | -CA$394 | -CA$245 | CA$528 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | – | CA$1,051 | CA$1,297 | CA$769 |
| End Cash | – | CA$658 | CA$1,051 | CA$1,297 |
| Free Cash Flow | – | -CA$394 | -CA$245 | -CA$434 |