Thor Explorations Ltd.
THX.V · TSXV
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | CA$91 | CA$14 | CA$25 | -CA$3 |
| Dep. & Amort. | CA$33 | CA$28 | CA$32 | 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$74 | CA$10 | CA$9 | -CA$22 |
| Other Non-Cash | CA$12 | CA$11 | CA$18 | CA$0 |
| Operating Cash Flow | CA$62 | CA$64 | CA$84 | -CA$22 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -CA$4 | -CA$38 | -CA$29 | -CA$41 |
| Net Acquisitions | CA$0 | CA$0 | CA$0 | -CA$3 |
| Inv. Purchases | CA$0 | CA$0 | CA$0 | CA$0 |
| Inv. Sales/Matur. | CA$0 | CA$0 | CA$0 | CA$0 |
| Other Inv. Act. | -CA$9 | -CA$1 | -CA$2 | CA$0 |
| Investing Cash Flow | -CA$13 | -CA$38 | -CA$31 | -CA$45 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -CA$43 | -CA$22 | -CA$45 | CA$28 |
| Stock Issued | CA$0 | CA$1 | CA$1 | CA$2 |
| Stock Repurch. | CA$0 | CA$0 | CA$0 | CA$0 |
| Dividends Paid | CA$0 | CA$0 | CA$0 | CA$0 |
| Other Fin. Act. | -CA$2 | -CA$3 | -CA$22 | CA$7 |
| Financing Cash Flow | -CA$45 | -CA$25 | -CA$48 | CA$37 |
| Forex Effect | CA$0 | CA$0 | CA$0 | CA$3 |
| Net Chg. in Cash | CA$4 | CA$1 | CA$5 | -CA$27 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | CA$8 | CA$7 | CA$1 | CA$28 |
| End Cash | CA$12 | CA$8 | CA$7 | CA$2 |
| Free Cash Flow | CA$58 | CA$35 | CA$56 | -CA$64 |