Imperial Metals Corporation
TSX:III.TO
2.15 (CAD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||
Net Income
| -36.715 | -75.975 | -26.07 | -8.866 | -68.305 | -163.657 | 66.559 | -57.275 | -117.902 | -43.668 | 63.757 | 53.336 | 84.55 | 35.323 | -12.759 | 59.617 | 22.729 | 82.007 | 21.569 | 3.64 | 3.376 | -22.968 | -19.415 | -2.519 | -6.1 | -41.5 | -9.6 | 6.6 | -1 | 0.8 |
Depreciation & Amortization
| 53.632 | 39.942 | 35.149 | 43.052 | 23.84 | 28.871 | 85.526 | 82.312 | 33.226 | 19.945 | 19.219 | 15.892 | 0 | 27.317 | 14.807 | 31.416 | 22.715 | 13.97 | 9.003 | 0.272 | 8.488 | 8.658 | 13.839 | 13.516 | 12.3 | 12.4 | 2.5 | 0.5 | 3.8 | 0.2 |
Deferred Income Tax
| -26.332 | -12.716 | -5.279 | -4.326 | -23.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.638 | -24.952 | 21.125 | 1.299 | 19.408 | -1.894 | -0.027 | -0.508 | 0 | 0 | 0 | 0 | 0 | -2.2 | 0.6 | -0.8 | -0.1 |
Stock Based Compensation
| 0.709 | 0.189 | 0.405 | 0.726 | 0.215 | 0.606 | 1.105 | 2.727 | 0.432 | 0.746 | 1.679 | 2.945 | 5.165 | 8.063 | 10.166 | -5.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -3.286 | -26.626 | 6.183 | -11.694 | -1.009 | -14.418 | -0.043 | 26.716 | -32.56 | 51.529 | 12.011 | -40.015 | 44.922 | -20.185 | -45.366 | 13.806 | 14.393 | 2.674 | -22.924 | 2.36 | -1.708 | 2.029 | 5.915 | 5.032 | 2.4 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| -1.868 | -13.045 | -0.41 | 0.16 | -3.264 | 15.303 | -17.283 | -3.796 | 6.368 | 0.903 | 12.459 | -11.163 | 0 | -12.98 | -24.4 | 7.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -8.862 | -19.703 | -6.376 | 1.255 | 1.795 | -2.858 | 11.38 | -3.413 | -38.65 | 3.195 | 0.04 | 0.961 | 1.524 | -10.541 | -11.264 | 3.367 | -1.365 | -7.417 | -4.011 | 0.001 | 2.759 | -1.145 | 2.256 | -0.02 | -0.6 | 0 | 0 | 0 | 0 | 0 |
Accounts Payables
| 7.098 | 7.919 | 13.005 | -12.095 | 1.708 | -24.86 | 2.576 | 32.65 | 23.491 | 0 | 0 | 0 | 0 | 9.713 | -19.74 | 9.199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0.346 | -1.797 | -0.036 | -1.014 | -1.248 | -2.003 | 3.284 | 1.275 | -23.769 | 48.334 | 11.971 | -40.976 | 43.398 | -6.377 | 10.038 | -6.568 | 15.758 | 10.092 | -18.913 | 2.359 | -4.467 | 3.174 | 3.659 | 5.052 | 3 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 8.177 | -11.571 | 4.628 | 4.951 | 50.944 | 252.222 | -42.177 | 103.797 | 85.285 | 8.279 | 1.659 | 26.14 | -17.226 | -1.547 | 67.29 | -30.805 | 20.164 | 3.652 | -20.478 | -7.717 | -0.816 | 15.346 | 13.482 | -2.077 | 4.8 | 38.2 | 1.4 | -1.6 | 1 | -0.1 |
Operating Cash Flow
| -3.815 | -86.757 | 15.016 | 23.843 | -18.155 | 74.753 | 25.444 | 75.965 | -64.745 | 16.886 | 79.106 | 42.406 | 117.411 | 45.333 | 9.186 | 90.14 | 81.061 | 73.038 | -14.723 | -1.472 | 0.037 | 3.065 | 13.821 | 13.952 | 13.4 | 9.1 | -7.9 | 6.1 | 3 | 0.8 |
Investing Activities: | ||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -122.469 | -144.504 | -102.192 | -73.601 | -19.952 | -61.459 | -77.099 | -89.578 | -100.527 | -366.755 | -348.698 | -182.048 | -71.518 | -46.851 | -26.706 | -46.744 | -47.676 | -23.728 | -49.474 | -26.587 | -5.337 | 0 | -8.516 | -13.113 | -12 | -9.8 | -30.5 | -36.2 | -18.5 | -2.7 |
Acquisitions Net
| 0.344 | 22.726 | 0.027 | -3.933 | 0.042 | 0.099 | 32.01 | 0.156 | 0 | 0 | 0 | 1.256 | -25.129 | 0 | -1.319 | 0 | -58.668 | 0 | 0.548 | 0.046 | 0 | -3.756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | -0.042 | 0 | 0 | 0 | 0 | 0 | 0 | -0.938 | -26 | 0 | -0.098 | -21.198 | 0.037 | -7.11 | -0.08 | -1.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 1.234 | 1.505 | 0 | 26.162 | 0 | 0 | 0 | 2.5 | 2.072 | 0 | 28.911 | 0 | 0.977 | 0 | 0.117 | 0.731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -3.2 | -6.038 | -0.741 | 0.393 | 969.824 | -5.422 | -19.3 | 5.507 | -21.664 | 26.989 | 32.562 | 24.063 | -7.865 | -2.933 | 0.599 | -0.578 | -2.959 | -0.16 | -0.73 | 2.168 | 1.728 | 2.414 | -1.025 | 0.77 | 0.9 | 1.2 | -0.5 | 6.8 | -0.8 | 2.3 |
Investing Cash Flow
| -125.325 | -127.816 | -102.906 | -77.141 | 951.106 | -65.376 | -64.389 | -57.909 | -122.191 | -339.766 | -316.136 | -155.167 | -128.44 | -49.784 | 1.387 | -68.52 | -108.289 | -30.998 | -49.62 | -24.661 | -3.609 | -1.342 | -9.542 | -12.343 | -11.1 | -8.6 | -31 | -29.4 | -19.3 | -0.4 |
Financing Activities: | ||||||||||||||||||||||||||||||
Debt Repayment
| -113.795 | -46.644 | -2.516 | -1.497 | -1,036.886 | -402.809 | -391.301 | -468.939 | -245.675 | -686.475 | -464.61 | -296.485 | -260.368 | -266.297 | -56.658 | -134.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 16.618 | 40.732 | 60.23 | 0 | 0 | 0 | 47.254 | 64.754 | 49.07 | 2.054 | 2.409 | 1.457 | 1.225 | 7.204 | 0.038 | 0 | 9.438 | 10.658 | 0.469 | 16.942 | 12.169 | 0 | 0.044 | 0.062 | 0.2 | 5 | 0.5 | 3.4 | 5.8 | 0.3 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.45 | -2.679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 223.733 | 214.185 | 89.73 | -1.497 | 175.723 | 359.832 | 420.841 | 392.002 | 372.323 | 1,023.887 | 699.309 | 385.973 | 275.983 | 269.822 | 59.123 | 106.738 | 18.087 | -30.99 | 59.498 | 2.719 | 0 | -0.566 | -3.384 | -3.572 | -1.7 | -5.7 | 30.2 | 23.8 | 0 | 0 |
Financing Cash Flow
| 126.556 | 208.273 | 87.214 | -1.497 | -861.163 | -42.977 | 76.794 | -12.183 | 175.718 | 339.466 | 237.108 | 90.945 | 16.84 | 10.729 | 2.053 | -30.012 | 27.525 | -20.332 | 59.966 | 19.661 | 12.169 | -0.566 | -3.34 | -3.51 | -1.5 | -0.7 | 30.7 | 27.2 | 5.8 | 0.3 |
Other Information: | ||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.021 | 0.534 | -0.035 | -1.139 | -0.409 | 0.279 | -0.205 | -0.81 | 0.493 | 0.232 | 0.217 | -0.295 | -0.154 | -1.314 | -2.815 | 3.014 | -2.924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | -0.1 |
Net Change In Cash
| -2.605 | -5.767 | -0.711 | -55.934 | 71.379 | -33.321 | 37.644 | 5.063 | -10.725 | 16.818 | 0.295 | -22.111 | 5.657 | 4.964 | 9.811 | -5.378 | -2.627 | 21.708 | -4.377 | -6.472 | 8.597 | 1.158 | 0.94 | -1.902 | 0.9 | -0.2 | -8.2 | 3.9 | -10.5 | 0.6 |
Cash At End Of Period
| 24.936 | 27.541 | 33.308 | 34.019 | 89.953 | 18.574 | 51.895 | 14.251 | 9.188 | 19.913 | 3.095 | 12.364 | 34.475 | 28.818 | 23.854 | 14.043 | 19.421 | 22.048 | 0.339 | 4.716 | 11.188 | 2.592 | 2.7 | 1.76 | 3.7 | 2.8 | 3 | 11.2 | 7.3 | 17.8 |