TRILOGY METALS INC

TMQ NYSEMKT Basic Materials
$3.14
Jul 15, 2026
Mkt Cap: $542.0M
ROC: N/A EY: N/A

Business Description

10-K filed: Feb 14, 2025

Item 1. BUSINESS Our principal business is the exploration and development of the Upper Kobuk Mineral Projects (“Upper Kobuk Mineral Projects” or “UKMP” or “UKMP Projects”) located in the Ambler Mining District in Northwest Alaska, United States. The Upper Kobuk Mineral Projects are held by...

Price History

Avg P/E: 1.8 Avg P/FCF: 6.8
2012201420172019202120242026$0.00$1.10$2.21$3.31$4.42$5.52

Income Statement

Metric2016201720182019202020212022202320242025
Revenue0000000000
Cost of Revenue0000000000
Gross Profit0000000000
Operating Expenses8.7M19.3M21.9M28.4M12.1M8.6M6.9M7.2M6.7M9.4M
Operating Income-8.7M-19.3M-21.9M-28.4M-12.1M-8.6M-6.9M-7.2M-6.7M-9.4M
Interest Expense0000000000
Pre-Tax Income-4.9M-21.1M-21.8M-27.9M161.8M-21.7M-24.3M-15.0M-8.6M-42.2M
Income Tax0000000000
Net Income-4.9M-21.1M-21.8M-27.9M161.8M-21.7M-24.3M-15.0M-8.6M-42.2M
EPS (Basic)-0.05-0.20-0.18-0.211.14-0.15-0.17-0.10-0.05-0.26
EPS (Diluted)-0.05-0.20-0.18-0.211.12-0.15-0.17-0.10-0.05-0.26
Shares Outstanding105.1M105.6M121.8M135.2M141.5M144.4M145.7M152.6M159.8M164.8M
Years 7 - 16 of 16

Balance Sheet

Metric2016201720182019202020212022202320242025
Cash & Equivalents7.3M5.4M23.0M19.2M11.1M6.3M2.6M2.6M25.8M51.6M
Short-term Investments7.5M2.5M00000000
Accounts Receivable47.0K470.0K23.0K264.0K129.0K19.0K17.0K33.0K16.0K118.0K
Inventory0000000000
Total Current Assets15.6M9.1M23.6M20.2M11.4M6.6M2.9M2.9M26.0M51.9M
Property & Equipment30.8M31.1M30.9M31.3M682.0K630.0K331.0K117.0K155.0K117.0K
Goodwill & Intangibles0000000000
Total Assets46.7M40.3M54.7M51.6M185.3M167.3M146.0M138.0M133.7M157.3M
Accounts Payable593.0K4.2M1.7M2.4M888.0K852.0K345.0K432.0K756.0K2.3M
Short-term Debt0000158.0K179.0K189.0K33.0K37.0K41.0K
Total Current Liabilities593.0K4.2M1.7M2.4M1.0M1.0M534.0K465.0K793.0K33.1M
Long-term Debt0000408.0K235.0K33.0K0110.0K70.0K
Total Liabilities593.0K14.6M22.5M33.4M1.5M1.3M567.0K465.0K903.0K33.2M
Total Equity46.2M25.7M32.2M18.3M183.8M166.0M145.4M137.6M132.8M124.1M
Total Liab. & Equity----------
Years 7 - 16 of 16

Cash Flow Statement

Metric2016201720182019202020212022202320242025
Net Income-4.9M-21.1M-21.8M-27.9M161.8M-21.7M-24.3M-15.0M-8.6M-42.2M
Depreciation & Amort.174.0K107.0K160.0K211.0K91.0K21.0K17.0K8.0K4.0K0
Operating Cash Flow-8.7M-15.4M-22.1M-23.5M-8.3M-5.1M-3.9M-3.1M-1.8M-3.2M
Capital Expenditures-122.0K10.1M10.4M9.6M00142.0K000
Acquisitions-184.0K000000025.0M-1.0M
Investing Cash Flow-78.0K13.5M12.7M9.6M0-119.0K142.0K025.0M-1.0M
Dividends Paid0000000000
Share Repurchases00010.1M217.0K416.0K54.0K3.1M74.0K30.0M
Debt Issued/Repaid0028.8M0000000
Financing Cash Flow-29.0K-90.0K26.9M10.1M217.0K416.0K54.0K3.1M74.0K30.0M
Free Cash Flow-8.8M-5.3M-11.6M-13.9M-8.3M-5.1M-3.8M-3.1M-1.8M-3.2M
Net Change in Cash-8.8M-2.0M17.6M-3.8M-8.0M-4.8M-3.7M22.0K23.2M25.8M
Years 7 - 16 of 16