The Metals Royalty Company Inc. (TMCR) Cash Flow Statement
Where TMCR’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$3.2M −701.3% vs 2024
- Capital expenditures
- $14,279
- Free cash flow
- −$3.2M
- Returned to shareholders
- $1.1M
- Change in cash
- $17.0M cash at year-end $18.4M
Drawn to scale: where the cash came from and how it was used. Hover for values.
TMCR operating cash flow, capex and free cash flow
TMCR cash flow trends, 2023–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$116,5402023 | −$3.2M2025 | — | |
| Capital expenditures | $5.1M2023 | $14,2792025 | −94.7%/yr | |
| Free cash flow | −$5.2M2023 | −$3.2M2025 | — | |
| Stock-based compensation | $1.0M2023 | $640,2072025 | −20.6%/yr | |
| Share buybacks (net) | $02024 | $1.1M2025 | — |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
TMCR cash flow by activity
TMCR net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
TMCR cash flow statement
| 2025 | 2024 | 2023 | |
|---|---|---|---|
| Operating activities | |||
| Net income | −$6.8M | −$283,276 | −$5.9M |
| Depreciation & amortization | $714 | $0 | — |
| Stock-based compensation | $640,207 | $338,229 | $1.0M |
| Change in working capital | $1.6M | −$370,421 | $49,712 |
| Other non-cash items | $1.4M | $853,252 | $4.7M |
| Cash from operating activities | −$3.2M | $537,784 | −$116,540 |
| Investing activities | |||
| Capital expenditures | −$14,279 | $0 | −$5.1M |
| Acquisitions & other investing | $0 | — | — |
| Cash from investing activities | −$14,279 | — | — |
| Financing activities | |||
| Share repurchases & issuance (net) | −$1.1M | $0 | — |
| Shares issued | $22.8M | $0 | $500,000 |
| Other financing | −$1.5M | $0 | $0 |
| Cash from financing activities | $20.2M | $0 | $500,000 |
| Summary | |||
| Net change in cash | $17.0M | $537,784 | −$4.7M |
| Cash at end of period | $18.4M | $1.4M | $857,450 |
| Free cash flow | −$3.2M | $537,784 | −$5.2M |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | |
|---|---|---|---|---|---|---|---|
| Operating activities | |||||||
| Net income | −$6.6M | −$10.2M | −$4.9M | −$1.3M | −$29,160 | $93,354 | −$555,844 |
| Depreciation & amortization | $1,300 | $952 | $714 | — | $0 | $0 | — |
| Stock-based compensation | $3.5M | $6.1M | $600,276 | $0 | $0 | $39,931 | $72,033 |
| Change in working capital | $3.2M | $1.6M | $884,084 | $493,872 | $212,705 | $535 | −$122,030 |
| Other non-cash items | $188,458 | −$1 | $474,823 | −$14,587 | $45,669 | $140,951 | $851,660 |
| Cash from operating activities | $256,231 | −$2.6M | −$3.0M | −$782,353 | $229,214 | $274,771 | $245,819 |
| Investing activities | |||||||
| Capital expenditures | −$125.2M | −$4,757 | $0 | $0 | $0 | $0 | $0 |
| Acquisitions & other investing | −$10.0M | $0 | — | — | — | — | — |
| Cash from investing activities | −$135.2M | −$4,757 | — | — | — | — | — |
| Financing activities | |||||||
| Share repurchases & issuance (net) | — | — | $0 | $0 | — | — | — |
| Shares issued | $74.2M | $15.5M | $12.2M | $10.6M | $0 | $0 | $0 |
| Other financing | $41.2M | $0 | −$1.5M | $0 | −$1.1M | $0 | $0 |
| Cash from financing activities | $115.4M | $15.5M | $10.7M | $10.6M | −$1.1M | $0 | $0 |
| Summary | |||||||
| Net change in cash | −$19.5M | $12.9M | $7.7M | $9.8M | −$843,623 | $274,771 | $245,819 |
| Cash at end of period | $11.8M | $31.3M | $18.4M | $10.6M | $826,382 | $1.7M | $1.4M |
| Free cash flow | −$125.0M | −$2.6M | −$3.0M | −$782,353 | $229,214 | $274,771 | $245,819 |
| Operating cash flow / net income | — | — | — | — | — | 2.94 | — |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
TMCR cash generation
In fiscal 2025 (ended December 31, 2025), Metals Royalty generated -$3.2 million of cash from operations (down 701.3%) and spent $0.0 million on capital expenditures, leaving free cash flow of -$3.2 million. It returned $1.1 million to shareholders through dividends ($0) and net share buybacks ($1.1 million). Cash and equivalents rose by $17.0 million over the year.
Related: TMCR income statement, TMCR balance sheet. See the TMCR stock overview for the latest quote and news.
TMCR cash flow FAQ
What is Metals Royalty's free cash flow?
Metals Royalty's free cash flow was -$3.2 million in fiscal 2025: -$3.2 million of operating cash flow minus $0.0 million of capital expenditures It was $0.5 million a year earlier..
How much cash does Metals Royalty generate from operations?
Metals Royalty generated -$3.2 million of cash from operating activities in fiscal 2025.
How much does Metals Royalty spend on capital expenditures?
Metals Royalty spent $0.0 million on capital expenditures in fiscal 2025.
How much stock does Metals Royalty buy back?
Metals Royalty spent $1.1 million on net share repurchases in fiscal 2025.