Marimaca Copper Corp. (FRA:E2E1)
Germany
· Delayed Price · Currency is EUR 6.70
0.00 (0.00%)
At close: Dec 4, 2025
Marimaca Copper Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | -23.24 | -13.75 | -7.11 | -2.16 | -18.81 | 2.02 | Upgrade
|
| Depreciation & Amortization | 0.19 | 0.17 | 0.05 | 0.05 | 0.05 | 0.75 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | - | -12.69 | Upgrade
|
| Stock-Based Compensation | 13.12 | 4.77 | 2.14 | 3.94 | 8.08 | 2.16 | Upgrade
|
| Provision & Write-off of Bad Debts | 3.65 | 3.1 | - | - | - | - | Upgrade
|
| Other Operating Activities | -0.18 | 0.37 | 2.09 | -4.05 | 2.09 | 3.17 | Upgrade
|
| Change in Accounts Receivable | -2.71 | -1.13 | -0.51 | 0.24 | - | 0.09 | Upgrade
|
| Change in Inventory | - | - | - | - | - | 0.03 | Upgrade
|
| Change in Accounts Payable | 1.24 | 0.74 | 0.21 | -0.85 | -0.79 | 0.29 | Upgrade
|
| Operating Cash Flow | -7.93 | -5.74 | -3.13 | -3.01 | -10.75 | -5.52 | Upgrade
|
| Capital Expenditures | -22.33 | -12.02 | -9.85 | -21.78 | -9.7 | -11.25 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | -0.1 | Upgrade
|
| Divestitures | - | - | - | 0.5 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | 15.5 | - | - | Upgrade
|
| Other Investing Activities | -0.35 | - | - | - | - | -0.13 | Upgrade
|
| Investing Cash Flow | -22.68 | -12.02 | -9.85 | -5.78 | -9.7 | -11.48 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 6 | Upgrade
|
| Total Debt Issued | - | - | - | - | - | 6 | Upgrade
|
| Long-Term Debt Repaid | - | -0.08 | -0.05 | -3.04 | -3.04 | -6.51 | Upgrade
|
| Net Debt Issued (Repaid) | -0.06 | -0.08 | -0.05 | -3.04 | -3.04 | -0.51 | Upgrade
|
| Issuance of Common Stock | 80.93 | 23.81 | 15.15 | - | 36.75 | 22.68 | Upgrade
|
| Other Financing Activities | - | - | - | - | -0.34 | -0.92 | Upgrade
|
| Financing Cash Flow | 80.87 | 23.73 | 15.1 | -3.04 | 33.37 | 21.25 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.12 | -0.01 | -0.07 | -0.33 | 0.01 | -0.26 | Upgrade
|
| Net Cash Flow | 50.37 | 5.96 | 2.06 | -12.15 | 12.93 | 3.99 | Upgrade
|
| Free Cash Flow | -30.26 | -17.76 | -12.97 | -24.78 | -20.44 | -16.77 | Upgrade
|
| Free Cash Flow Per Share | -0.30 | -0.18 | -0.14 | -0.28 | -0.24 | -0.26 | Upgrade
|
| Cash Interest Paid | - | - | - | - | 0.22 | - | Upgrade
|
| Levered Free Cash Flow | -18.62 | -10.25 | -12.97 | -5.5 | -19.69 | -14.48 | Upgrade
|
| Unlevered Free Cash Flow | -18.62 | -10.25 | -12.97 | -5.5 | -19.42 | -12.92 | Upgrade
|
| Change in Working Capital | -1.47 | -0.39 | -0.3 | -0.61 | -0.79 | 0.41 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.