OTC : IMRFF

iMetal Resources Inc.

$0.0706 USD

$0.0 (0.86%)

Volume
5K
Average Volume
48.7K
Market Capitalization
$2.85M
P/E Ratio
-0.84
Dividend Yield
0.00%
Price Target
Year High
$0.25
Year Low
$0.06
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$0.29

IMRFF Financial

date 2025-05-31 2024-05-31 2023-05-31 2022-05-31 2021-05-31 2020-05-31 2019-05-31 2018-05-31 2017-05-31 2016-05-31
revenue - - - - - - - - - -
costOfRevenue 1244 1778 2541 3628 4291 5358 3222.87 - - -
grossProfit -1244 -1778 -2541 -3628 -4291 -5358 -3222.87 - - -
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - 555.96K 711.63K 947.14K 1.26M 568.42K - - - -
sellingAndMarketingExpenses - 461.54K 1.6M 702.38K 508.1K 86528 - - - -
sellingGeneralAndAdministrativeExpenses 1.14M 1.02M 2.32M 1.65M 1.76M 498.93K 635.54K 598.97K 365.14K 486.8K
otherExpenses - 98643 123.3K 78677 86268 - - - - -
operatingExpenses 1.14M 1.12M 2.44M 1.73M 1.85M 498.93K 635.54K 598.97K 365.14K 486.8K
costAndExpenses 1.15M 1.12M 2.44M 1.73M 1.86M 504.29K 638.76K 598.97K 365.14K 486.8K
netInterestIncome -49241 -16654 - -500 -500 - - - - -
interestIncome - - - - - - - - - -
interestExpense 49241 16654 - 500 500 737 369.85 385.45 370.18 12392
depreciationAndAmortization 1244 1778 2541 3628 5185 5358 3222.87 - - -
ebitda -1.06M -2.25M -2.14M -1.65M -1.85M -498.93K -635.54K -598.97K -365.14K -486.8K
ebit -1.06M -2.25M -2.15M -1.66M -1.85M -647.29K -638.76K -598.34K -172.89K -515.39K
nonOperatingIncomeExcludingInterest -81540 1.13M -296.66K -75633 -500 - 1.48 -629.82 -192.25K 28587
operatingIncome -1.15M -1.12M -2.44M -1.73M -1.86M -504.29K -638.76K -598.97K -365.14K -486.8K
totalOtherIncomeExpensesNet 32296 -1.15M 862.14K 75133 - 49744 -371 245 191.88K -40979
incomeBeforeTax -1.11M -2.26M -1.58M -1.66M -1.86M -468.84K -639.13K -598.72K -173.26K -527.78K
incomeTaxExpense - - - - - - 1.8 - - -
netIncomeFromContinuingOperations -1.11M -2.26M -1.58M -1.66M -1.86M - -639.13K -598.72K -173.26K -527.78K
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -1.11M -2.26M -1.58M -1.66M -1.86M -468.84K -639.13K -598.72K -173.26K -527.78K
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -1.11M -2.26M -1.58M -1.31M -1.54M -468.84K -639.13K -598.72K -173.26K -527.78K
eps -0.15 -0.42 -0.39 -0.91 -2.14 -1.02 -1.71 -1.98 -0.81 -5.36
date 2025-05-31 2024-05-31 2023-05-31 2022-05-31 2021-05-31 2020-05-31 2019-05-31 2018-05-31 2017-05-31 2016-05-31
cashAndCashEquivalents 157.88K 12369 658K 1.57M 730.46K 620.75 439.16K 108.69K 268.72K 151.35K
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 157.88K 12369 658K 1.57M 730.46K 620.75 439.16K 108.69K 268.72K 151.35K
netReceivables 5277 8630 96852 19359 18674 7502 55104 4660 17097 3272
accountsReceivables - 8630 96852 19359 18674 7502 51867 4660 14167 3272
otherReceivables 5277 - - - - - - - - -
inventory - - - - - - - -0.35 2 -0.08
prepaids 73980 64449 143.76K 67191 102.56K 15145 62031 13761 15000 1313
otherCurrentAssets - - -63426 -18160 -20882 -4188 - - - -
totalCurrentAssets 237.14K 85448 835.19K 1.64M 830.81K 19080 540.15K 122.89K 296.92K 154.86K
propertyPlantEquipmentNet 2906 5.71M 4365 6692 10013 12503 18262 - - -
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets 6.54M 4.19M 4.63M 3.46M 2.6M 1.97M 1.55M 817.41K 415.4K 238.73K
totalNonCurrentAssets 6.55M 5.71M 4.63M 3.47M 2.61M 1.98M 1.57M 817.41K 415.4K 238.73K
otherAssets - - - - - - - - - -
totalAssets 6.78M 5.8M 5.47M 5.1M 3.44M 2M 2.11M 940.31K 712.32K 393.59K
totalPayables - 597.29K 277.93K 47702 274.34K 241.89K 94435 58271 93769 363.02K
accountPayables - 434.28K 246.46K 47702 268.21K 80647 93122 41480 91807 348.93K
otherPayables - 163.01K 31471 - 6133 161.24K 1313 16791 1962 14088
accruedExpenses - - - - - - - - - -
shortTermDebt - - - 9545 9045 8545 8044 7544 7044 6544
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - -47701 - -80647 - - - -
otherCurrentLiabilities 1.75M 81537 18639 183.68K -35431 11397 - - - -
totalCurrentLiabilities 1.75M 678.82K 296.57K 193.23K 247.96K 181.18K 75803 50736 74637 282.52K
longTermDebt - - - - - - - - - 9505.39
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -9505.39
totalNonCurrentLiabilities - - - - - - - - - 9505.39
otherLiabilities - - - - - - - - - 0.61
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 1.75M 678.82K 296.57K 193.23K 247.96K 181.18K 75803 50736 74637 292.02K
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 50.06M 49.45M 36.18M 36.49M 35.53M 29.06M 29.43M 28.92M 27.1M 27.34M
retainedEarnings -50.13M -49.01M -34.43M -35.24M -35.55M -29.73M -29.92M -30.51M -28.73M -29.48M
additionalPaidInCapital - - - - - - - - - -
date 2025-05-31 2024-05-31 2023-05-31 2022-05-31 2021-05-31 2020-05-31 2019-05-31 2018-05-31 2017-05-31 2016-05-31
netIncome -1.11M -2.26M -1.58M -1.66M -1.86M -468.84K -639.13K -598.72K -173.26K -527.78K
depreciationAndAmortization 1244 1778 1871 3628 5185 5358 3222.87 - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - 22946 116.88K 412.12K 351K 49371 - - - -
changeInWorkingCapital 448.09K 267.13K -10780 -167.13K -92609 277.4K -78113 -11651 -38193 -216.1K
accountsReceivables 3353 88222 -77493 -685 -8304 30022 -34919 14210 -14675 -2501.34
inventory - - - - - - - - - -
accountsPayables - -31944 111.81K -195.68K 158.22K 97484 - - - -
otherWorkingCapital 444.73K 210.85K -45098 29235 -242.52K 247.38K -43194 -25861 -23518 -213.6K
otherNonCashItems 57517 1.15M -861.47K 45721 274.57K -49106 193.91K 197.77K -114.7K 210.14K
netCashProvidedByOperatingActivities -606.98K -826.07K -2.33M -1.36M -1.32M -185.81K -561.48K -398.4K -340.83K -536.24K
investmentsInPropertyPlantAndEquipment -138.81K -393.62K -1.32M -295.58K -242.97K -471.7K -555.68K -259.52K -128.86K -160.64K
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - -474.21K -78489 - - -16738 - - -
netCashProvidedByInvestingActivities -138.81K -393.62K -1.8M -374.07K -242.97K -471.7K -572.42K -259.52K -128.86K -160.64K
netDebtIssuance - - - - - - - - - -47660
longTermNetDebtIssuance - - - - - - - - - -47660
shortTermNetDebtIssuance - - - - - - - - - -47660
netStockIssuance 891.3K 364K 1.88M 3M 2.89M 310K 926K 422.7K 825K 1.18M
netCommonStockIssuance 891.3K 364K 1.88M 3M 2.89M 310K 926K 422.7K 825K 1.18M
commonStockIssuance 891.3K 364K 1.88M 3M 2.89M 310K 926K 422.7K 825K 1.18M
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - -25480 1.16M -161.55K -602.06K -81396 1.06M 208.8K -25619 -22777
netCashProvidedByFinancingActivities 891.3K 338.52K 3.04M 2.84M 2.29M 228.6K 1.47M 486.81K 591.83K 844.4K
date 2026-02-28 2025-11-30 2025-08-31 2025-05-31 2025-02-28 2024-11-30 2024-08-31 2024-05-31 2024-02-29 2023-11-30
revenue - - - - - - - - - -
costOfRevenue 217.98 217.75 218 311 311 311 311 444 328.37 326.49
grossProfit -217 -217 -217 -311 -311 -311 -311 -444 -328 -326
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses 272.63K 450.65K - - 320.37K 152.91K 109.32K 112.26K 157.04K 147.94K
sellingAndMarketingExpenses 66581 268.75K - - 74397 1206 16422 30992 79598 218.51K
sellingGeneralAndAdministrativeExpenses 339.21K 719.4K 642.03K 440.92K 394.76K 154.12K 125.74K 143.26K 236.64K 366.45K
otherExpenses 15500 16994 - - 65417 5593 7568 29589 -36755 -89201
operatingExpenses 354.71K 736.4K 642.03K 440.92K 460.18K 159.71K 133.31K 172.84K 199.88K 277.25K
costAndExpenses 354.93K 736.62K 642.25K 441.24K 460.49K 160.02K 133.62K 173.29K 288.58K 376.63K
netInterestIncome - - - - -49241 - - - -16654 -
interestIncome - - - - - - - - - -
interestExpense - - - - 49241 - - - 16654 -
depreciationAndAmortization 217.98 217.75 218 311 311 311 311 444 446 326.49
ebitda -354.71K -736.4K -1M -440.92K -343.03K -159.71K -132.82K -171.91K -1.42M -385.82K
ebit -354.93K -736.62K -1M -441.24K -343.34K -160.02K -133.13K -172.35K -1.42M -386.26K
nonOperatingIncomeExcludingInterest - - - 49240 -117.15K - -489 -936 1.13M 9634
operatingIncome -354.93K -736.62K -642.25K -441.24K -460.49K -160.02K -133.62K -173.29K -288.58K -376.63K
totalOtherIncomeExpensesNet - - - - 67910 13138 489 936 -1.15M -9634
incomeBeforeTax -354.93K -736.62K -642.25K -441.24K -392.58K -146.88K -133.13K -172.35K -1.43M -386.26K
incomeTaxExpense - - - - - - - - - -
netIncomeFromContinuingOperations -354.93K -736.62K -642.25K -441.24K -392.58K -146.88K -133.13K -172.35K -1.43M -386.26K
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -354.93K -736.62K -1M -441.24K -392.58K -146.88K -133.13K -172.35K -1.43M -386.26K
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -354.93K -736.62K -1M -441.24K -392.58K -146.88K -133.13K -172.35K -1.43M -386.26K
eps -0.01 -0.02 -0.05 -0.04 -4.32 -0.03 -0.02 -0.03 -0.26 -0.06
date 2026-02-28 2025-11-30 2025-08-31 2025-05-31 2025-02-28 2024-11-30 2024-08-31 2024-05-31 2024-02-29 2023-11-30
cashAndCashEquivalents 39657 49514 703.82K 157.88K 37606 43176 10414 12369 14914 58574
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 39657 49514 703.82K 157.88K 37606 43176 10414 12369 14914 58574
netReceivables 11909 77855 354.59K 5277 43355 6825 8976 8630 25551 25151
accountsReceivables - 77946 - - 43355 6825 8976 8630 25551 25151
otherReceivables 11909 77855 354.59K 5277 - - - - - -
inventory - - - - - - - - - -
prepaids 222.27K 328.97K 302.16K 73980 86092 39796 46972 64449 77528 97534
otherCurrentAssets - - 432 - - - - - -27186 -
totalCurrentAssets 273.84K 456.34K 1.36M 237.14K 167.05K 89797 66362 85448 90807 181.26K
propertyPlantEquipmentNet 2251 2467 2685 2906 6.54M 5.73M 5.72M 5.71M 3382 3714
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets 7.23M 6.97M 6.56M 6.54M 4.52M 4.08M 4.23M 4.19M 4.15M 4.83M
totalNonCurrentAssets 7.23M 6.97M 6.56M 6.55M 6.54M 5.73M 5.72M 5.71M 4.15M 4.83M
otherAssets - - - - - - - - - -
totalAssets 7.51M 7.43M 7.92M 6.78M 6.71M 5.82M 5.78M 5.8M 4.24M 4.96M
totalPayables 933.29K 1.1M - - 1.47M 870.51K 717.27K 597.29K 392.93K 235.55K
accountPayables 827.89K 992.25K - - 1.3M 543.79K 466.15K 434.28K 314.41K 173.84K
otherPayables 105.4K 105.4K - - 163.04K 326.72K 251.12K 163.01K 78518 61706
accruedExpenses - - - - - - - - - -
shortTermDebt - - - - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities -88 1.1M 1.08M 1.75M 1.01M 67910 81048 81537 -42501 31491
totalCurrentLiabilities 933.2K 1.1M 1.08M 1.75M 1.47M 938.42K 798.32K 678.82K 350.43K 267.04K
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -
totalNonCurrentLiabilities - - - - - - - - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 933.2K 1.1M 1.08M 1.75M 1.47M 938.42K 798.32K 678.82K 350.43K 267.04K
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 52.9M 52.37M 52.38M 50.06M 50.07M 49.45M 49.45M 49.45M 36.41M 36.21M
retainedEarnings -51.86M -51.45M -50.74M -50.13M -49.69M -49.29M -49.15M -49.01M -35.96M -34.94M
additionalPaidInCapital - - - - - - - - - -
date 2026-02-28 2025-11-30 2025-08-31 2025-05-31 2025-02-28 2024-11-30 2024-08-31 2024-05-31 2024-02-29 2023-11-30
netIncome -354.93K -736.62K -642.25K -441.24K -392.58K -146.88K -133.13K -172.35K -1.06M -386.26K
depreciationAndAmortization 217.98 217.75 218 311 311 311 311 444 446 326.49
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - 145K - 2054 6370 6165 6233
changeInWorkingCapital 107.3K 123.15K -815.31K 355.14K -190.8K 154.44K 129.3K 154.76K 71938 -37082
accountsReceivables 66027 276.56K -349.32K 38078 -36530 2151 -346 16921 -400 144
inventory - - - - - - - - - -
accountsPayables - - - - 55704 69517 24061 40269 35520 -63591
otherWorkingCapital 41276 -153.41K -466K 317.06K -209.97K 82776 105.58K 97571 36818 26365
otherNonCashItems 87063 220.74K 188.87K -8000 -67910 -13138 -489 -936 822.45K 116.8K
netCashProvidedByOperatingActivities -160.34K -392.5K -1.27M -93785 -505.98K -5267 -1955 -11713 -154.64K -299.98K
investmentsInPropertyPlantAndEquipment -353.02K -271.45K -449.4K -28823 -107.97K -2021 - 3825 -122.81K -48969
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities -353.02K -271.45K -449.4K -28823 -107.97K -2021 - 3825 -122.81K -48969
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance 503.45K 9988 2.26M 242.88K - - - - - -
netCommonStockIssuance 503.45K 9988 2.26M 242.88K - - - - - -
commonStockIssuance 503.45K 9988 2.53M 242.88K - - - - 249.24K -
commonStockRepurchased - - -266.7K - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - 608.38K - - - 249.24K -
netCashProvidedByFinancingActivities 503.45K 9988 2.26M 242.88K 608.38K - - - 249.24K -