VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
TMQTrilogy Metals Inc.
$3.36$580M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksTMQCash Flow

Trilogy Metals Inc. (TMQ) Cash Flow Statement

16Y historyFree accessUpdated daily

The company exhibits a persistent cash burn, evidenced by a $2.7 million negative free cash flow in 2026Q1 and a $2.5 million outflow for joint venture investments.

TMQ Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMNov'25Nov'24Nov'23Nov'22Nov'21Nov'20Nov'19Nov'18Nov'17Nov'16Nov'15Nov'14Nov'13Nov'12Nov'11Nov'10
Cash from Operations-5.24M-3.25M-1.83M-3.09M-3.94M-5.12M-8.25M-23.49M-22.07M-15.41M-8.69M-8.44M-8.64M-15.22M-19.89M-9.67M-1.44M
Operating CF Margin %--------122.28%-133.84%-102.06%-172.56%-188.45%-343.91%-171.1%-129.74%--
Operating CF Growth %-2611.91%-77.68%40.9%21.4%23.1%37.98%64.88%-6.44%-43.21%-77.3%-3.05%2.36%43.23%23.47%-105.63%-570.67%-
Net Income-45.68M-42.24M-8.59M-14.95M-24.26M-21.66M161.77M-27.91M-21.85M-21.1M-4.86M-9.53M-9.65M-24.39M-31.02M-11.34M-3.34M
Depreciation & Amortization004K8K17K21K91K211K160K107K174K355K750K1.03M769K283K0
Stock-Based Compensation4.2M3.34M3.52M3.89M3.43M3.47M3.56M3.85M1.44M705K615K831K887K8.14M9.73M208K107K
Deferred Taxes00000000000000000
Other Non-Cash Items36.16M33.99M2.83M7.98M17.45M13.08M-172.88M1K219K1.84M-4.41M0007K974K1.56M
Working Capital Changes77K1.67M405K-19K-568K-27K-796K356K-2.04M3.04M-210K-89K-628K7K629K200K235K
Change in Receivables18K8K17K-16K2K110K135K-241K447K-423K-8K156K-86K275K-365K00
Change in Inventory00000000000000000
Change in Payables00000000000000000
Cash from Investing-3.5M-1M25M0142K-119K09.55M12.72M13.54M-78K19.36M-18K-233K-1.63M-5.41M-76K
Capital Expenditures00000-119K0-645K-7K-300K-122K-48K-18K-233K-1.63M-5.41M0
CapEx % of Revenue-------3.36%0.04%1.99%2.42%1.07%0.72%2.62%10.66%--
Acquisitions-3.5M-1M25M0000000-184K19.4M00000
Investments-----------------
Other Investing0000142K0010.2M10.44M10.37M07K0000-76K
Cash from Financing31.21M30.01M74K3.12M54K416K217K10.12M26.95M-90K-29K142K7.25M-309K43.76M15.08M1.52M
Debt Issued (Net)000000000000000-24M1.52M
Equity Issued (Net)6.79M30.01M74K3.12M54K416K0028.75M-90K-29K00-329K000
Dividends Paid00000000000000000
Share Repurchases000000000-90K-29K00-329K000
Other Financing24.42M00000217K10.12M-1.8M00142K7.25M20K43.76M39.08M0
Net Change in Cash22.57M25.78M23.24M17K-3.73M-4.82M-8.05M-3.82M17.6M-1.95M-8.8M11.06M-1.41M-15.76M22.24M1K0
Free Cash Flow-5.24M-3.25M-1.83M-3.09M-3.94M-5.12M-8.25M-24.14M-22.08M-15.71M-8.81M-8.48M-8.66M-15.45M-21.52M-15.08M-1.44M
FCF Margin %--------125.64%-133.88%-104.05%-174.99%-189.52%-344.63%-173.72%-140.41%--
FCF Growth %-162.44%-77.68%40.9%21.4%23.1%37.98%65.82%-9.33%-40.52%-78.25%-3.9%2.01%43.97%28.2%-42.69%-945.91%-
FCF per Share-0.03-0.02-0.01-0.02-0.03-0.04-0.06-0.18-0.18-0.15-0.08-0.11-0.15-0.30-0.46-0.32-0.03
FCF Conversion (FCF/Net Income)0.11x0.08x0.21x0.21x0.16x0.24x-0.05x0.84x1.01x0.73x1.79x0.88x0.90x0.62x0.64x0.85x0.43x
Interest Paid00000000000000000
Taxes Paid00000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetAdequate
Cash FlowBurning
Top Statement Risk

Permitting and Regulatory Impasse

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Obscured by Compensation

As reported in financial statements, Trilogy Metals exhibits a persistent disconnect between net losses and operating cash flow, with stock-based compensation reaching $3.1 million in 2026Q1, which significantly masks the underlying cash burn required to sustain the company's pre-revenue exploration and administrative activities.

The reliance on non-cash stock-based compensation to manage the expense profile suggests that the company is attempting to preserve its limited cash reserves by diluting shareholders. Investors should monitor this trend, as the gap between net income and operating cash flow indicates that the reported losses do not fully capture the actual cash depletion occurring at the corporate level.

Persistent Cash Burn Without Revenue

Based on recent SEC filings, Trilogy Metals continues to report negative free cash flow in every observed quarter, with the 2026Q1 cash outflow of $2.7 million highlighting the company's total dependence on its existing treasury to fund ongoing development and administrative overhead.

The absence of positive free cash flow is expected for a pre-revenue developer, yet the lack of any meaningful trajectory toward self-sufficiency warrants caution. The current burn rate appears to be accelerating, which may necessitate further capital raises if the permitting timeline for the Ambler Access Project continues to face federal regulatory headwinds.

Working Capital Volatility Reflects Uncertainty

According to quarterly data, working capital changes have been erratic, including a $1.6 million outflow in 2026Q1, which suggests that the company's cash management is highly sensitive to the timing of project-related payments and the lack of a predictable operational cycle.

The fluctuations in working capital appear to be driven by the timing of exploration and permitting expenditures rather than commercial activity. This volatility makes it difficult to forecast the exact runway remaining, as sudden shifts in project requirements can lead to unexpected cash outflows that deviate from historical averages.

Capital Allocation Focused on Survival

As indicated by historical cash flow statements, Trilogy Metals has directed its limited capital toward acquisitions and joint venture investments, such as the $2.5 million outflow in 2026Q1, while avoiding any shareholder returns to prioritize the preservation of its $51.6 million cash balance.

The company's capital deployment strategy is entirely focused on maintaining its interest in the Ambler Metals joint venture. This approach suggests that management views the preservation of its stake as the primary path to long-term value, though it leaves the company vulnerable to any further delays in the project's development timeline.

Equity Accounting Masks Project Liabilities

Based on reported figures, the company's use of the equity method of accounting obscures the full extent of the Ambler Metals joint venture's cash requirements, as only the proportional investment is reflected in the cash flow statement rather than the total project-level burn.

Investors should be aware that the reported cash flow statement provides an incomplete picture of the total capital intensity required to advance the Arctic and Bornite deposits. The true financial risk may be significantly higher than the corporate cash burn suggests, as the company may be obligated to fund its share of future development costs regardless of its own liquidity position.

TMQ — Frequently Asked Questions

Quick answers to the most common questions about buying TMQ stock.

How much cash does Trilogy Metals Inc. (TMQ) generate from operations?

Trilogy Metals Inc. (TMQ) generated $-3.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Trilogy Metals Inc.'s free cash flow?

Trilogy Metals Inc. (TMQ) reported negative free cash flow of $3.2M in 2025, indicating capital requirements exceeded cash from operations.

What is Trilogy Metals Inc.'s capital expenditure (CapEx)?

Trilogy Metals Inc. (TMQ) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.