Mandalay Resources Corporation

TSX:MND.TO

3.28 (CAD) • At close November 13, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) CAD.

2024 Q32024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22009 Q12008 Q42008 Q32008 Q22008 Q12007 Q42007 Q32007 Q22007 Q12006 Q42006 Q32006 Q22006 Q12005 Q42005 Q32005 Q22005 Q12004 Q42004 Q32004 Q22004 Q12003 Q42003 Q32003 Q22003 Q12002 Q42002 Q32002 Q22002 Q12001 Q42001 Q32001 Q22001 Q12000 Q42000 Q32000 Q22000 Q1
Operating Activities:
Net Income 5.35215.8575.8882.7154.0680.5240.5541.0439.2752.70310.48515.3349.2554.7925.514.7220.635-3.014-4.532-6.162-1.403-9.75-1.334-31.3-7.468-23.711-1.237-23.072-7.181-10.105-2.349-25.5420.5493.6111.149-5.0721.6084.412.4847.588-0.6924.9365.7444.43510.9993.10510.90422.3759.01119.247-8.9210.95613.1781.9362.4072.275-0.999-2.631-2.061-1.34-0.043-0.037-0.058-0.111-0.122-0.091-0.127-0.286-0.243-0.357-0.486-0.432-0.444-0.416-0.348-0.286-0.059-0.091-0.044-0.317-0.065-0.064-0.075-0.119-0.027-0.082-0.033-0.168-0.022-0.031-0.026-0.029-0.023-0.177-0.006-0.007-0.003-0.004-0.004
Depreciation & Amortization 011.02610.70810.0268.4254.7958.0378.2078.7757.6969.1964.42210.3588.95510.816-0.9979.1018.8118.5955.7095.516.0687.2527.0276.5438.098.8548.3519.59911.92910.6558.4679.97310.86211.21713.85510.3310.3389.75611.0119.7278.0977.4167.0327.9777.9435.9795.9864.8034.6764.0723.0313.437000.631.1830.7510.6480.122000000000000000000000000000000000000000
Deferred Income Tax 5.2216.7093.9313.8421.802-0.2151.2581.865.3426.2023.3727.2093.6272.1238.886-0.9194.8943.7472.7790.941-0.845-0.758-0.71-1.873-1.676-1.5291.2172.0850.6240.308-0.2422.4110.6744.592-2.6321.4720.6271.7783.6981.3480.3821.5932.1940.9843.2040.443-0.061-5.583.630.236-1.519-5.2835.835001.837-1.2630.736-0.052-0.274000000000000000000000000000000000000000
Stock Based Compensation 0.520.490.391-0.1410.4140.3110.3360.4180.2090.2940.4710.320.0950.1770.260.1960.1960.2550.1120.1230.1220.1280.1810.1850.1840.1570.2480.260.2660.2370.2370.1730.1620.3730.1970.1640.1350.2940.2830.2110.4240.5440.3570.3960.4070.4690.4780.4650.4750.4690.3680.3680.4290.4560.3890.3980.3570.4770.6420.259000000000000000000000000000000000000000
Change In Working Capital -5.531-5.5635.677-7.62-5.72810.489-1.9624.5134.2082.37411.281-18.932-4.3713.942-13.762-2.7354.686-4.194-12.036.673-0.646-5.589-3.5987.3376.6861.3798.232-3.1184.7852.11-4.60910.5451.9750.81-9.6371.1512.0963.707-2.779-6.2345.361-1.667-10.7286.444-7.8123.7487.1370.498-10.134-6.704-0.27914.265-2.924-7.789-4.729-3.380.402-0.009-1.0081.2120.024-0.1270.036-0.2910.0640.0430.0290.2750.0420.001-0.098-0.3060.069-0.0020.0190.0790.041-0.141-0.1390.0390.0520.0530.0790.06-0.088-0.0450.0040.096-0.012-0.036-0.0050.037-0.008-0.034-0.0220.0270.0050.0030.008
Accounts Receivables 1.761-3.5696.458-0.938-11.8562.482-2.1536.6667.448-3.54216.961-22.878-0.2380.178-6.312.4191.467-2.228-5.5199.009-1.78-4.781-0.306-1.6053.2960.939.179-4.0489.242-0.982-4.3915.299-0.5243.356-10.991-0.5276.0280.5690.625-9.83412.004-1.842-10.6472.972-8.5714.9328.1630.133-9.3150000-1.331-3.197-2.3022.039-0.975-0.9380.679-0.00400000000000000000000000000000000000000
Change In Inventory -1.795-3.5070.095-1.5470.0024.3471.29-4.1680.7113.432-3.8082.807-2.472-1.341-0.806-7.534-0.556-2.008-1.418-3.5822.0150.8612.1974.9881.4710.6482.973-0.1451.059-0.9162.185-0.4070.814-1.042.222-2.008-0.9041.010.5973.965-7.155-0.604-1.651-0.7842.351-1.66-3.3772.198-1.4571.416-3.8961.423-1.614-0.385-4.482-2.018-0.93-0.323-0.3520000000000000000000000000000000000000000
Change In Accounts Payables 000-5.2456.0473.771000000.939-1.7260-6.5882.2793.36-0.311-5.0561.259-0.784-1.813-5.2053.8071.912-0.147000000000000000000000000000-5.6292.4530-0000000000000000000000000000000000000000000
Other Working Capital -5.4971.5130.2630.110.079-0.111-1.0992.015-3.9512.484-1.8720.20.0655.283-0.0580.1010.4150.353-0.037-0.013-0.0970.144-0.2840.1470.007-0.0525.259-2.9733.7263.026-6.79410.9521.1611.85-11.8593.15932.697-3.376-10.19912.516-1.063-9.0777.228-10.1635.40810.514-1.7-8.678-8.123.61712.842-1.31-0.4430.4970.94-0.7081.2890.2830.5320.02900000000000000000000000000000000000000
Other Non Cash Items 15.038-4.378-0.1246.032-4.5770.257-0.3484.887-20.315-3.1470.6929.27-10.7755.739-21.2054.8859.4244.40612.6342.1990.6155.597-2.73517.251-0.59519.6490.22722.3421.1220.8722.38111.5851.313-1.666.1322.936-1.691-2.973-2.2420.980.211-2.5720.3641.2840.606-5.3490.2051.9427.079-3.08511.6864-12.2587.7924.161-0.6760.2560.6560.0360.0070.0010.0010.0020.0290.0690.00900.1540.0270.1380.2330.1980.2780.1150.2380.2440-000.2810.0250.0250.0260.03300.007-00.135000-0-0.0060.15500-00-0
Operating Cash Flow 20.624.14129.47514.8544.40416.1617.87520.9287.49416.12235.49717.6238.18925.72610.49515.15228.93610.0117.5589.4833.353-4.304-0.944-1.3733.6744.03517.5416.8489.2155.3516.0737.63914.64618.5886.42614.50613.10517.54421.214.90415.41310.9325.34820.57515.3810.35824.64225.68714.86414.845.40817.3387.6962.3952.2291.084-0.063-0.021-1.795-0.016-0.017-0.163-0.02-0.3720.011-0.039-0.0980.144-0.174-0.218-0.351-0.54-0.097-0.302-0.090.036-0.018-0.232-0.1830.0030.0110.0140.03-0.026-0.115-0.12-0.0290.063-0.034-0.067-0.0310.008-0.037-0.056-0.0280.020.001-0.0010.004
Investing Activities:
Investments In Property Plant And Equipment -9.004-8.77-13.145-9.512-10.018-12.805-8.624-10.845-8.9-10.451-9.472-11.218-11.543-13.351-11.999-13.275-11.709-10.269-9.662-7.953-10.094-10.238-7.412-15.998-12.051-11.943-11.31-12.485-9.89-12.998-12.092-11.45-10.369-11.472-9.057-12.186-12.08-14.331-13.001-12.877-14.087-16.497-10.422-10.878-8.958-9.269-12.224-12.133-11.378-11.693-10.236-9.54-9.289-8.806-6.101-5.268-3.316-1.711-1.964000000001.974-0.519-0.654-0.952-0.03-0.286-0.244-0.1410.322-0.21500-0-00-0.001-0.024000-00.003-0.003-0.055-0.011-0.14600-000-0.002
Acquisitions Net 000000000000000000000000000000000000.045-0.045000.283-23.542-0.269-7.501000000000000-0.0330000000000000000000000000000000000000000000
Purchases Of Investments 000000000000000000000000000000000000000000000000000000-1.96800000000000000000000000000000000000000000000
Sales Maturities Of Investments 01.083000.1320.0440.07700000000000000000000000000000000000000000.9811.4172.1060.428000000000000000000000000000000000000000000000000
Other Investing Activites 000.0790.189-3.3110.0440.0770.3032.376000.27201.4032.5894.37204.5611.2851.552-0.0142.588-2.601-0.1353.184-0.921-0.406-1.665-7.348-0.044-0.0710.821-0.0190.1-4.114-0.035-0.4520.026-0.156-0.182-0.0470.021-0.029-0.119-0.0110.0710.118-0.760.042-0.3590-0.9580.409-15.3350.395-0.004-5.9510.0060.445-0.685-0.405-0.202-0.102-0.381000-2.217000000000-0.702-0.033-0.004-0.014-0.012-0.052-0.124-0.18-0.166-0.044-0.075-0.022-0.003-0.002-0.008-0.035-0.11700.00600.002-0.002
Investing Cash Flow -9.004-7.687-13.066-9.323-13.197-12.761-8.547-10.542-6.524-10.451-9.472-10.946-11.543-11.948-9.41-8.903-11.709-5.708-8.377-6.401-10.108-7.65-10.013-16.133-8.867-12.864-11.716-14.15-17.238-13.042-12.163-10.629-10.388-11.372-13.171-12.176-12.577-14.305-13.157-12.776-37.676-16.744-17.952-10.997-8.969-9.197-12.106-11.911-9.918-9.946-9.808-10.498-8.881-24.141-7.674-5.305-9.268-1.706-1.519-0.685-0.405-0.202-0.102-0.381000-0.244-0.519-0.654-0.952-0.03-0.286-0.244-0.1410.322-0.215-0.702-0.033-0.004-0.014-0.012-0.053-0.148-0.18-0.166-0.044-0.075-0.02-0.006-0.056-0.019-0.181-0.11700.00600.002-0.003
Financing Activities:
Debt Repayment -20.232-0.6944.377-0.897-0.437-0.055-0.576-14.048-4.654-4.419-4.211-4.588-4.451-4.12-3.759-3.298-3.96-10.5634.383-1.2074.1760.3499.404-0.79615.9530.538-0.1250.72614.966-29.622-0.292-0.217-0.2310.67-0.3660.27-0.410.5110.004-0.267-0.05157.00800000-0.885-8.852-7.6832.1310-0.638-0.0634.9942.835-0.216-0.136-0.170.023-0.011-0.0550000000000000.05000000000000000000000000
Common Stock Issued 0.0580.0180.0180000.0060.06500.0840.0970.0840.0220.0120.012000.016000032.27300000000029.9420.2451.2810.0110.2570.110.0864.9420.4370.4342.2530.0590.0240.0451.41300.1944.0260.16900.94316.730.8462.06619.9130.0271.1926.0890.1940.80.0910.042000.0640.0180.2351.441.809-0.027-0.0030.9970.444-0.3670.1030.590.6960.0010.001-00.0220.1790.0310.5790.0370.0170.0430.0190.1410.0630.174000-000
Common Stock Repurchased -0.1310000-0.115-0.17800000000000000000000000000000000000-0.022-0.905-0.343-1.110-0.23-1.063-0.283-0.137000000000000000000000000000000000000000000.039000-0.00100
Dividends Paid 00000000000000000000000000000-2.781-1.922-2.889-3.272-2.996-2.715-2.55-3.037-3.308-3.976-2.094-2.693-2.335-2.344-3.026-2.151-2.435-3.197-3.201000000000000000000000000000000000000000000000000000
Other Financing Activities 00.01800-1.351-4.448-2.977-1.038-1.73-2.898-1.847-1.307-1.352-0.573-1.486-2.842-2.0855.043-5.04300-0.587-2.078000.3100000-0.186-1.8590.1861.28100.2570.110-00.0220000-0.044-1.3392.918-0.1400.169-3.3040000.9741.682-0.5020.0010.075-0.027-0.01100.6730.0920.0010-0.036-0.106-0.115-1.3481.3070-0.6230.572000000-00.001-0.0130.014-0.050.05-0.0060.0110.005-0.005-0.0230.00800-0.0260-0.0050
Financing Cash Flow -20.305-0.6764.395-0.897-1.788-4.618-3.725-15.021-6.384-7.233-6.058-5.811-5.781-4.681-5.233-6.14-6.045-5.504-0.66-1.2074.176-0.23839.599-0.79615.9530.848-0.1250.72614.966-32.403-2.214-3.30124.58-1.895-1.8-2.269-3.19-2.687-3.8862.581-2.28655.108-0.114-3.873-2.471-3.543-3.123-2.726-9.861-3.9392.162-3.3040.30516.6675.8395.87621.552-0.6291.0426.1870.0930.670.0910.7150.0920.0010.064-0.0180.1291.3250.4621.28-0.0030.3731.066-0.3670.1030.590.6960.0010.001-00.0230.1660.0450.5290.0870.0110.0540.0240.13600.222-0.0030.21-0.026-0.0010-0.002
Other Information:
Effect Of Forex Changes On Cash 0.5310.017-0.5470.475-0.439-0.2280.2320.3660.112-0.893-0.3020.108-0.2140.125-0.1671.2080.7920.662-1.529-0.6510.1150.872-0.0160.0370.420.0540.772-1.338-0.453-0.4040.225-1.3570.06-0.3920.084-0.5140.017-0.209-1.207-0.9330.743-0.257-0.7520.081-0.164-0.357-0.036-0.2330.139-0.3520.1170.18-0.6920.1230.2340.0860.048-0.116-00.0020.0060.0060-0.0110000.0030.0780.083-00.0030-0.0040.0040.0010-0000.001-000.006-0-0.005-0-0-00-0-0.020.02000-0-0.0020.002
Net Change In Cash -8.17815.79520.2575.109-11.02-1.446-4.165-4.269-5.302-2.45519.6650.974-9.3499.222-4.3151.31711.974-0.539-3.0081.224-2.464-11.3228.627-18.26511.18-7.9276.472-7.9146.49-40.498-8.079-7.64828.8984.929-8.461-0.453-2.6450.3432.953.776-23.80649.038-13.475.7873.776-2.7399.37710.817-4.7760.603-2.1213.716-1.571-4.9550.6281.7412.269-2.471-2.2725.487-0.3230.31-0.031-0.0490.1-0.038-0.033-0.115-0.4860.536-0.8420.712-0.386-0.1770.839-0.007-0.13-0.3440.4790-0.0010.0010.001-0.002-0.2510.2380.014-00-0.0490.049-0.0310.025-0.1760.182-0-0-0.0010.001
Cash At End Of Period 54.72962.90747.11226.85521.74632.76634.21238.37742.64647.94850.40330.73829.76439.11329.89134.20632.88920.91521.45424.46223.23825.70237.0228.39526.6615.4823.40716.93524.84918.35958.85766.91774.56545.66740.73849.19949.65252.29751.95449.00445.22869.03319.99533.46527.67923.90226.64117.2646.44811.22410.6212.7419.02510.59615.55114.92313.1830.9143.3855.5070.020.3430.0320.0660.1150.0150.0520.0890.2040.690.1540.9850.2730.6590.836-0.0030.0050.1350.4790-00.001-0.001-0.0010.0010.2520.0140000.04900.0310.0070.1820000.001