Mineros S.A.
MSA.TO · TSX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | CA$77 | CA$0 | CA$0 | CA$0 |
| Dep. & Amort. | CA$20 | CA$0 | CA$0 | CA$0 |
| Deferred Tax | CA$0 | CA$0 | CA$0 | CA$0 |
| Stock-Based Comp. | CA$0 | CA$0 | CA$0 | CA$0 |
| Change in WC | CA$0 | CA$0 | CA$0 | CA$0 |
| Other Non-Cash | CA$16 | CA$60 | CA$12 | CA$73 |
| Operating Cash Flow | CA$113 | CA$60 | CA$12 | CA$73 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -CA$84 | -CA$19 | -CA$14 | -CA$19 |
| Net Acquisitions | -CA$0 | CA$0 | CA$0 | CA$0 |
| Inv. Purchases | CA$0 | CA$0 | CA$0 | CA$0 |
| Inv. Sales/Matur. | -CA$0 | CA$1 | CA$1 | -CA$1 |
| Other Inv. Act. | CA$0 | -CA$1 | -CA$0 | -CA$1 |
| Investing Cash Flow | -CA$84 | -CA$19 | -CA$14 | -CA$22 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -CA$8 | -CA$2 | -CA$2 | -CA$2 |
| Stock Issued | CA$0 | CA$0 | CA$0 | CA$0 |
| Stock Repurch. | -CA$17 | CA$0 | CA$0 | CA$0 |
| Dividends Paid | -CA$11 | -CA$7 | -CA$7 | -CA$7 |
| Other Fin. Act. | -CA$4 | -CA$4 | -CA$3 | -CA$3 |
| Financing Cash Flow | -CA$39 | -CA$13 | -CA$13 | -CA$12 |
| Forex Effect | CA$4 | CA$0 | -CA$0 | -CA$0 |
| Net Chg. in Cash | -CA$7 | CA$28 | -CA$15 | CA$39 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | CA$149 | CA$81 | CA$96 | CA$57 |
| End Cash | CA$142 | CA$110 | CA$81 | CA$96 |
| Free Cash Flow | CA$90 | CA$39 | -CA$4 | CA$52 |