Cash conversion remains robust with an OCF/NI ratio of 3.29 in 2025Q4, though capital intensity persists as evidenced by a CapEx/Revenue ratio that reached 15.1% in 2025Q3.
| Metric | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 1.35B | 905.29M | 688.14M | 304.61M | 458.29M | -6.8M | 350.52M | 667.52M | 596.05M | 312.38M | 450.01M | 480.18M | 529.88M | 643.91M | 731.68M | 507.1M | 690.11M | 708.27M | 800.73M | 418.02M | 320.64M | 228.04M | 245.89M | 250.84M | 116.25M | 224.31M | 249.4M | 235.2M | 162.1M | 175.7M |
| Operating CF Margin % | 38.94% | 28.87% | 26.59% | 16.31% | 31.07% | -0.38% | 18.82% | 31.91% | 27.64% | 12.85% | 16.34% | 20.03% | 21.73% | 27.74% | 30.69% | 23.88% | 29.81% | 24.77% | 34.67% | 22.82% | 24.43% | 21.75% | 29.74% | 33.52% | 16.59% | 32.56% | 33.63% | 32.72% | 25.21% | 29.73% |
| Operating CF Growth % | 49.64% | 31.56% | 125.91% | -33.53% | 6843.58% | -101.94% | -47.49% | 11.99% | 90.81% | -30.58% | -6.28% | -9.38% | -17.71% | -12% | 44.29% | -26.52% | -2.56% | -11.55% | 91.55% | 30.37% | 40.61% | -7.26% | -1.97% | 115.78% | -48.18% | -10.06% | 6.04% | 45.1% | -7.74% | 31.91% |
| Net Income | 589.1M | 171.84M | 360.85M | 89.26M | -102.65M | -41.73M | 57.07M | 166.24M | -204.72M | -59.88M | 63.36M | 183.41M | 317.69M | 264.58M | 438.63M | 514.75M | 1.1B | 450.12M | 416.11M | 375.72M | 217.63M | 278.78M | 216.01M | 55.46M | 65.22M | -78.34M | 80M | 45.6M | 82M | 137.5M |
| Depreciation & Amortization | 304.88M | 316.94M | 220.32M | 177.38M | 190.41M | 193.84M | 230.67M | 327.97M | 330.35M | 371.69M | 312.52M | 338.98M | 282.76M | 293.43M | 274.83M | 251.5M | 240.6M | 293.31M | 225.54M | 199.66M | 197.52M | 180.23M | 124.49M | 112.76M | 129.39M | 117.01M | 136.9M | 126.7M | 122.7M | 95M |
| Stock-Based Compensation | 0 | 48.86M | 3.69M | 3.32M | 4.54M | 0 | 0 | 14.98M | 13.96M | 14.1M | 16.85M | 15.81M | 19.01M | 17.55M | 19.49M | 16.09M | 2.77M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 176.82M | 0 | 126.34M | -4.47M | -1.2M | 14.67M | 40.35M | -126.31M | -2.52M | -94.36M | -142.63M | -175.27M | -89.76M | -46.38M | 70.47M | 6.21M | -15M | -142.2M | -134.13M | -184.64M | -51.72M | 50.23M | -26.21M | 38.6M | 32.76M | 0 | -12M | 38.1M | 58.8M | 0 |
| Other Non-Cash Items | 75.54M | 441.27M | 3.5M | 149.47M | 56.71M | -22.15M | -51.96M | 74.92M | 382.87M | 160.25M | 281.04M | 214M | 163.18M | 133.05M | 46.11M | -42.01M | -553.35M | 178.99M | 179.26M | -25.9M | 135.73M | 2.13M | 0 | 4.88M | -18.32M | 152.52M | -99.83K | -29.7M | 16.5M | 398.79K |
| Working Capital Changes | 208.35M | -73.63M | -26.57M | -110.36M | 310.48M | -151.43M | 74.4M | 209.72M | 76.11M | -79.43M | -81.13M | -96.76M | -162.99M | -18.32M | -117.87M | -239.44M | -84.33M | -136.68M | 117.97M | 35.38M | -77.53M | -43.98M | 32.12M | 56M | -70.26M | 33.11M | 21.3M | 42.6M | -114.1M | -57.2M |
| Change in Receivables | -15.24M | 78.56M | -242.42M | 99.6M | -75.68M | 112.81M | 45.1M | -44.35M | -174.61M | 1.53M | 216.27M | -18.06M | 26.97M | 66.25M | -158.78M | -1.57M | 34.56M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 44.21M | -111.53M | 38.39M | -226.36M | 294.4M | -295.85M | 87.44M | 293.69M | 315.42M | -62.97M | -285.17M | 63.21M | -167.96M | -64.4M | 29.11M | -74.9M | -74.94M | 10.72M | -61.81M | -102.02M | -21.08M | -51.91M | 0 | 10.93M | 7.47M | 19.71M | 47.9M | 51.4M | -114.5M | -1.1M |
| Change in Payables | 231.95M | 0 | 169.04M | 0 | 0 | 28.66M | -48M | -39.62M | -64.69M | -17.99M | -12.22M | 0 | 0 | 0 | 76.46M | 0 | 2.95M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -433.17M | -206.44M | -2.04B | -1.29B | -80.3M | -79.3M | 337.31M | -411.63M | -93.05M | -217.82M | -340.81M | -20.74M | -854.41M | -578.6M | -528.03M | -1.14B | 239.12M | -1.14B | -526.82M | -526.7M | 21.48M | -160.69M | -447.59M | -74.43M | -130.72M | -85.12M | 36.6M | -693.8M | -324.8M | -162.1M |
| Capital Expenditures | -332.75M | -211.63M | -153.63M | -143.45M | -98.78M | -60.8M | -58M | -55.36M | -114.03M | -216.91M | -358.56M | -480.11M | -645.65M | -733.65M | -647.21M | -470.28M | -392.72M | -629.15M | -494.47M | -459.56M | -284.93M | -148.27M | -159.57M | -90.23M | -58.27M | -94.98M | -211.6M | -706.8M | -282.1M | -168.1M |
| CapEx % of Revenue | 9.56% | 6.75% | 5.94% | 7.68% | 6.7% | 3.38% | 3.11% | 2.65% | 5.29% | 8.92% | 13.02% | 20.03% | 26.47% | 31.6% | 27.14% | 22.14% | 16.96% | 22% | 21.41% | 25.09% | 21.71% | 14.14% | 19.3% | 12.06% | 8.31% | 13.79% | 28.53% | 98.32% | 43.88% | 28.45% |
| Acquisitions | 244.8K | 0 | -3.03B | -101.68M | 0 | 401.1K | 523.62K | 1.25M | 1.95M | 2.17M | 198K | 0 | -251.99M | -576.41M | 0 | 0 | 0 | -503.16M | 0 | -83.86M | 0 | -3.72M | 0 | 100.72K | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -1.14M | 5.19M | 1.14B | -1.22M | 78.41M | 711.93K | 93.24M | 34.76M | 20.97M | -912K | 17.75M | 447.8M | -6.37M | 3.31M | 119.18M | 10.89M | 874.95M | -12.42M | -32.34M | 16.72M | 204.45M | -8.7M | 240.89K | 1.57K | 402.74K | 9.86M | 248.2M | 13M | -42.7M | 6M |
| Cash from Financing | -389.96M | -688.42M | 748.81M | 869.26M | -46.77M | -25.46M | -412.13M | -144.2M | -227.79M | -228.76M | -227.83M | -83.89M | -240.06M | 286.99M | -188.61M | -87.94M | 117.65M | 539.97M | -437.03M | -182.3M | 101.2M | 54.01M | 227.67M | -152.06M | 15.08M | -151.52M | -277M | 385.4M | 257.8M | -13.7M |
| Debt Issued (Net) | -285.01M | -546.62M | 814.15M | -2.91M | -2.73M | -1.93M | -385.58M | 0 | 0 | 0 | -10K | 145.43M | -18.46M | 485.94M | -2.61M | -9.73M | -231.19M | 629.38M | 35.91M | -156.7M | 115.97M | -54.24M | 255.84M | -124.31M | 54.45M | -61.56M | -225.9M | 252.4M | 86.7M | 3.5M |
| Equity Issued (Net) | 2.17M | 16.66M | 27.54M | 962.92M | 26.77M | 4.22M | 62.46K | 0 | 4K | 0 | 0 | 0 | 0 | 7.03M | 7.34M | 18.11M | 441.44M | 972K | -406.04M | 27.06M | 25.2M | 142.51M | 27.41M | 10.9M | 5.21M | -45.57M | -9.9M | 179.6M | 198.2M | 6.9M |
| Dividends Paid | -104.39M | -69.64M | -52.08M | -51.9M | -31.84M | -24.83M | -24.38M | -71.22M | -158.3M | -158.31M | -158.31M | -158.2M | -158.16M | -158.07M | -146.02M | -106.13M | -92.6M | -80.5M | -66.91M | -52.66M | -39.97M | -34.26M | -32.27M | -45.18M | -44.99M | -28.02M | -28.7M | -28.9M | -27M | -26.4M |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -429.33M | 0 | 0 | 0 | 0 | 0 | 0 | -46.48M | -12.4M | 0 | 0 | 0 |
| Other Financing | -2.73M | -88.82M | -40.8M | -38.86M | -38.98M | -2.92M | -2.24M | -72.98M | -69.5M | -70.45M | -69.51M | -71.12M | -63.43M | -43.52M | -47.32M | -44.05M | 0 | 0 | 0 | -1.17K | 0 | 0 | -23.31M | -10.71M | 409.11K | -16.36M | -12.5M | -17.7M | -100.07K | 2.3M |
| Net Change in Cash | 541.42M | 33.65M | -576.87M | -103.77M | 329.06M | -98.44M | 298.34M | 119.91M | 271.34M | -138.33M | -107.98M | 378.67M | -561.59M | 351.74M | 22.66M | -724.61M | 1.04B | 137.24M | -202.16M | -289.1M | 433.66M | 105.46M | 25.97M | 24.36M | 606.5K | -12.34M | 9M | -73.2M | 95.1M | 0 |
| Free Cash Flow | 1.02B | 693.65M | 534.5M | 161.16M | 359.5M | -67.6M | 292.52M | 612.15M | 482.02M | 95.47M | 91.45M | 74K | -115.77M | -89.74M | 84.47M | 36.82M | 297.39M | 79.12M | 306.25M | -41.54M | 35.71M | 79.77M | 86.32M | 160.62M | 57.97M | 129.33M | 37.8M | -471.6M | -120M | 7.6M |
| FCF Margin % | 29.37% | 22.12% | 20.66% | 8.63% | 24.37% | -3.76% | 15.7% | 29.27% | 22.35% | 3.93% | 3.32% | 0% | -4.75% | -3.87% | 3.54% | 1.73% | 12.85% | 2.77% | 13.26% | -2.27% | 2.72% | 7.61% | 10.44% | 21.46% | 8.27% | 18.77% | 5.1% | -65.6% | -18.67% | 1.29% |
| FCF Growth % | 47.33% | 29.77% | 231.66% | -55.17% | 631.83% | -123.11% | -52.21% | 27% | 404.88% | 4.4% | 123478.38% | 100.06% | -29.01% | -206.24% | 129.4% | -87.62% | 275.9% | -74.17% | 837.27% | -216.32% | -55.23% | -7.59% | -46.25% | 177.06% | -55.17% | 242.14% | 108.02% | -293% | -1679.15% | 118.09% |
| FCF per Share | 2.35 | 1.59 | 1.23 | 0.40 | 0.90 | -0.17 | 0.74 | 1.55 | 1.22 | 0.24 | 0.23 | 0.00 | -0.29 | -0.23 | 0.21 | 0.09 | 0.76 | 0.22 | 0.83 | -0.11 | 0.10 | 0.23 | 0.25 | 0.55 | 0.17 | 0.43 | 0.10 | -1.37 | -0.37 | 0.02 |
| FCF Conversion (FCF/Net Income) | 2.30x | 5.27x | 1.91x | 3.41x | -4.47x | 0.13x | 4.74x | 4.01x | -2.91x | -5.07x | 6.89x | 2.59x | 1.66x | 2.42x | 1.62x | 0.99x | 0.63x | 1.57x | 1.92x | 1.11x | 1.47x | 0.82x | 1.14x | 4.52x | 1.78x | -2.86x | 3.12x | 5.16x | 1.98x | 1.28x |
| Interest Paid | 0 | 88.82M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.27M | 52.27M | 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 | 57.09M | 117.79M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operational ramp-up execution risk
As reported in financial statements, Cameco's operating cash flow consistently exceeds net income, with the 2025Q4 OCF/NI ratio reaching 3.29, which suggests that non-cash charges and working capital adjustments play a significant role in the company's reported bottom-line performance relative to actual cash generation.
The persistent gap between net income and operating cash flow indicates that accounting earnings may be a conservative proxy for the company's true cash-generating capacity. Investors should monitor whether this divergence is driven by sustainable operational efficiencies or merely by the timing of non-cash items and inventory accounting.
Based on recent quarterly filings, free cash flow has demonstrated extreme volatility, swinging from a negative $8.0 million in 2024Q3 to a robust $546.3 million in 2025Q4, reflecting the lumpy nature of utility contract deliveries and the associated capital intensity of mining operations.
The erratic FCF trajectory appears tied to the company's operational ramp-up phases and the timing of large-scale deliveries. This inconsistency warrants further investigation into whether the company can achieve a more stable cash flow profile as production at McArthur River reaches full capacity.
According to reported figures, Cameco's capital intensity remains elevated, with CapEx/Revenue ratios peaking at 15.1% in 2025Q3, which suggests that maintaining deep-underground mining infrastructure requires significant, ongoing reinvestment to sustain production levels and replace depleting ore reserves across its primary tier-one assets.
The high level of capital expenditure relative to revenue indicates that the company is in a heavy investment cycle to support its long-term production targets. Analysts should assess whether these capital outlays are effectively translating into higher self-produced pound volumes or if they are primarily maintenance-focused.
As indicated by the most recent quarterly data, working capital changes have frequently acted as a significant source of cash, contributing $202.0 million in 2025Q4, which suggests that the company's inventory management and collection cycles are currently providing a meaningful tailwind to operating cash flow.
The positive impact of working capital on cash flow may be masking underlying operational challenges, particularly regarding the accumulation or liquidation of uranium inventory. Investors should monitor whether these inflows are sustainable or if they represent a temporary liquidation of stockpiles to meet contractual obligations.
Based on financial statements, Cameco has shifted its capital deployment strategy significantly, highlighted by the $3.0 billion acquisition outflow in 2023Q4, which suggests a pivot toward inorganic growth and vertical integration rather than relying solely on internal mining expansion to drive long-term shareholder value.
The substantial capital allocated to the Westinghouse acquisition indicates a strategic move to diversify revenue streams into nuclear services. The market should evaluate whether this capital deployment will yield sufficient returns to justify the initial outlay and the associated increase in operational complexity.
Quick answers to the most common questions about buying CCJ stock.
Cameco Corporation (CCJ) generated $1.35B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Cameco Corporation (CCJ) generated $1.02B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Cameco Corporation (CCJ) spent $332.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Cameco Corporation (CCJ) returned $104.4M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.