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.
| Metric | TTM | Nov'25 | Nov'24 | Nov'23 | Nov'22 | Nov'21 | Nov'20 | Nov'19 | Nov'18 | Nov'17 | Nov'16 | Nov'15 | Nov'14 | Nov'13 | Nov'12 | Nov'11 | Nov'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 | -21.66M | 161.77M | -27.91M | -21.85M | -21.1M | -4.86M | -9.53M | -9.65M | -24.39M | -31.02M | -11.34M | -3.34M |
| Depreciation & Amortization | 0 | 0 | 4K | 8K | 17K | 21K | 91K | 211K | 160K | 107K | 174K | 355K | 750K | 1.03M | 769K | 283K | 0 |
| Stock-Based Compensation | 4.2M | 3.34M | 3.52M | 3.89M | 3.43M | 3.47M | 3.56M | 3.85M | 1.44M | 705K | 615K | 831K | 887K | 8.14M | 9.73M | 208K | 107K |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 36.16M | 33.99M | 2.83M | 7.98M | 17.45M | 13.08M | -172.88M | 1K | 219K | 1.84M | -4.41M | 0 | 0 | 0 | 7K | 974K | 1.56M |
| Working Capital Changes | 77K | 1.67M | 405K | -19K | -568K | -27K | -796K | 356K | -2.04M | 3.04M | -210K | -89K | -628K | 7K | 629K | 200K | 235K |
| Change in Receivables | 18K | 8K | 17K | -16K | 2K | 110K | 135K | -241K | 447K | -423K | -8K | 156K | -86K | 275K | -365K | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -3.5M | -1M | 25M | 0 | 142K | -119K | 0 | 9.55M | 12.72M | 13.54M | -78K | 19.36M | -18K | -233K | -1.63M | -5.41M | -76K |
| Capital Expenditures | 0 | 0 | 0 | 0 | 0 | -119K | 0 | -645K | -7K | -300K | -122K | -48K | -18K | -233K | -1.63M | -5.41M | 0 |
| CapEx % of Revenue | - | - | - | - | - | - | - | 3.36% | 0.04% | 1.99% | 2.42% | 1.07% | 0.72% | 2.62% | 10.66% | - | - |
| Acquisitions | -3.5M | -1M | 25M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -184K | 19.4M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 142K | 0 | 0 | 10.2M | 10.44M | 10.37M | 0 | 7K | 0 | 0 | 0 | 0 | -76K |
| Cash from Financing | 31.21M | 30.01M | 74K | 3.12M | 54K | 416K | 217K | 10.12M | 26.95M | -90K | -29K | 142K | 7.25M | -309K | 43.76M | 15.08M | 1.52M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24M | 1.52M |
| Equity Issued (Net) | 6.79M | 30.01M | 74K | 3.12M | 54K | 416K | 0 | 0 | 28.75M | -90K | -29K | 0 | 0 | -329K | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -90K | -29K | 0 | 0 | -329K | 0 | 0 | 0 |
| Other Financing | 24.42M | 0 | 0 | 0 | 0 | 0 | 217K | 10.12M | -1.8M | 0 | 0 | 142K | 7.25M | 20K | 43.76M | 39.08M | 0 |
| Net Change in Cash | 22.57M | 25.78M | 23.24M | 17K | -3.73M | -4.82M | -8.05M | -3.82M | 17.6M | -1.95M | -8.8M | 11.06M | -1.41M | -15.76M | 22.24M | 1K | 0 |
| 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) | 0.11x | 0.08x | 0.21x | 0.21x | 0.16x | 0.24x | -0.05x | 0.84x | 1.01x | 0.73x | 1.79x | 0.88x | 0.90x | 0.62x | 0.64x | 0.85x | 0.43x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Permitting and Regulatory Impasse
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.
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.
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.
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.
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.
Quick answers to the most common questions about buying TMQ stock.
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.
Trilogy Metals Inc. (TMQ) reported negative free cash flow of $3.2M in 2025, indicating capital requirements exceeded cash from operations.
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.