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
CDECoeur Mining, Inc.
$16.04$10.4B
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
HomeStocksCDECash Flow

Coeur Mining, Inc. (CDE) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow margins reached 31.2% in 2026Q1, supported by a significant reduction in capital intensity as the CapEx to revenue ratio fell to 8.7%.

CDE Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations1.16B886.88M174.23M67.29M25.62M110.48M148.71M91.88M17.42M208.46M125.82M113.54M52.93M113.47M271.63M416.17M165.56M64.49M-7.37M40.06M91.23M6.67M-18.58M-5.13M-8.48M-29.9M-23.8M2.9M-13.7M17.22M7.8M
Operating CF Margin %-42.84%16.53%8.19%3.26%13.27%18.93%12.91%2.78%29.38%22%20.22%8.33%15.21%30.33%40.75%32.12%21.47%-4.31%18.6%42.12%4.27%-17.04%-4.63%-8.94%-43.2%-23.52%2.66%-12.26%12.39%8.6%
Operating CF Growth %2262.3%409.02%158.94%162.68%-76.81%-25.71%61.85%427.5%-91.64%65.68%10.81%114.53%-53.35%-58.23%-34.73%151.37%156.73%975.36%-118.39%-56.09%1266.74%135.92%-262.49%39.58%71.62%-25.61%-920.69%121.17%-179.54%120.81%-62.68%
Net Income799.28M585.87M58.9M-103.61M-78.11M-31.32M25.63M-346.9M-48.95M10.93M55.35M-367.18M-1.16B-650.56M48.68M93.5M-91.31M-31.91M-8K43.89M88.49M10.55M-16.86M-67.03M-81.21M-3.07M-47.8M-28.3M-234.3M-14.08M-54.6M
Depreciation & Amortization319.03M251.1M124.97M99.82M111.63M128.31M131.39M178.88M128.47M146.55M123.16M143.75M162.44M232.88M218.86M143.81M3.37M102.71M1.48M21.28M27.1M23.21M21.87M16.63M13.51M11.35M26.7M22M31M35.63M13.4M
Stock-Based Compensation9.23M19.21M12.02M11.36M10.03M13.66M8.55M9.19M8.33M10.54M9.71M9.27M9.29M4.81M8.01M8.12M7.22M4.88M2.69M3.45M01.24M000000000
Deferred Taxes-145.23M-161.01M-8.73M-1.5M-18.45M-10.93M-7.28M-36.82M-48.44M-13.89M-71.35M-40.84M-470.9M-177.18M16.16M51.79M-37.63M-38.22M-23.16M2.15M-2.9M1.63M-4.4M000000-594K-1.4M
Other Non-Cash Items179.28M76.39M-24.8M52.75M46.76M45.89M4.16M329.88M70.25M2.37M47.28M325.02M1.49B739.9M47.01M157.15M302.26M24.73M30.65M-4.1M-9.37M-3.85M863K54.37M50.86M-37.09M62.2M5.1M257.41M985K100K
Working Capital Changes-2.51M115.32M11.88M8.46M-46.25M-35.13M-13.72M-42.35M-92.24M51.96M-38.34M43.52M13.5M-36.38M-67.08M-38.21M-18.36M2.3M-19.01M-26.62M-13.25M-26.11M-20.05M-9.09M8.35M-1.09M-64.9M4.1M-67.81M-5.78M-100K
Change in Receivables-15.37M-6.69M-504K933K4.45M-983K-9.46M-2.74M-9.26M18.89M-2.78M-5.02M-11.61M663K9.76M-21.95M-6.23M-10.59M-19.41M-24.02M-14.78M-19.57M-2.01M-2.74M-1.13M3.81M5.7M-3.8M-500K1.91M3.5M
Change in Inventory-70.25M-51.8M-69.64M-47.59M-51.45M-27.63M-34.54M-63M-44.49M23.52M-35.59M19.57M12.97M4.03M-48.3M-30.41M-47.89M-26.8M4.8M13.17M-15.55M-8.59M-16.8M-3.23M7.31M4.62M-1.2M-10.1M-7.8M-3.26M1.8M
Change in Payables92.97M101.17M79.24M00000000000000000000000600K-1.2M2.5M00
Cash from Investing-125.77M-127.84M-193.51M-303.7M-146.16M-304.08M-65.67M-92.57M-130.47M-281.62M-83.44M-211.29M-81.73M-186.49M-133.12M-160.96M-131.69M-148.67M-326.24M-211.47M-4.88M-99.89M-43.79M-33.35M-5.97M12.63M-10M-26.1M70.3M-23.79M-131.3M
Capital Expenditures-245.24M-221.16M-183.19M-364.62M-352.35M-309.78M-99.28M-99.77M-140.79M-136.73M-101.01M-95.19M-64.24M-100.81M-115.64M-119.99M-155.99M-219.09M-365.02M-216.98M-148M-116.83M-10.51M-19.91M-10.32M-6.96M-11.8M-5.6M-12.8M-32.09M-62.3M
CapEx % of Revenue9.56%10.68%17.38%44.4%44.85%37.2%12.64%14.02%22.49%19.27%17.66%16.96%10.11%13.51%12.91%11.75%30.26%72.94%213.62%100.77%68.34%74.75%9.64%17.99%10.87%10.05%11.66%5.14%11.46%23.08%68.69%
Acquisitions129.77M0-10M000006.91M-156.25M-1.42M-110.85M-21.33M-116.9M-29.3M0000-13.73M000000000-14.64M0
Investments-------------------------------
Other Investing-10.3M93.32M-325K13.31M165.72M6.72M5.28M2.95M-27.88M18.18M11.42M-10.2M8K4.48M3.09M2.28M5.93M56.87M86K3.46M30.56M-6.59M-3.71M174K3.6M14.65M1.8M-20.5M83.1M-1.53M3.7M
Cash from Financing-267.35M-260.63M13.89M236.05M125.03M158.14M-46.53M-60.9M-5.24M135.75M-80.23M29.01M92.98M154.27M-188.09M-146.32M9.47M86.21M255.69M-585K144.88M34.77M273.03M91.8M8.84M-3.25M-17.9M-17.2M-43.5M77.32M150.5M
Debt Issued (Net)-168.94M-251.39M-6.85M69.46M-18.72M162.39M-25.98M-161.85M-59K139.57M-318.15M79.4M141.88M239.37M-97.17M-145.01M54.66M14.81M238.47M338K00161.98M-8.88M5.98M-743K00088.08M16.9M
Equity Issued (Net)479K380K22.82M168.96M147.41M00123.06M00269.56M00-27.55M-19.97M00-121K-9.11M-726K154.56M36.49M119.8M105.99M16M00000144.6M
Dividends Paid00000000000000000000000000000-10.53M-11M
Share Repurchases-9.63M-9.63M00000000000-27.55M-19.97M0-2.23M-121K0000000000000
Other Financing-98.89M-9.63M-2.08M-2.37M-3.66M-4.26M-20.55M-22.1M-5.18M-3.83M-31.63M-50.39M-48.9M-57.55M-70.95M-1.31M-45.19M71.52M26.32M-197K-9.68M-1.73M-8.76M-5.31M-13.14M-2.51M-17.9M-17.2M-43.5M-226K0
Net Change in Cash765.63M498.83M-6.5M209K4.88M-35.88M37.15M-61.05M-85.33M73.72M-38.53M-70.15M64.17M81.25M-49.57M108.89M43.34M2.02M-77.91M-172M215.78M-58.45M210.66M53.32M-5.62M-20.51M-51.7M-40.4M13.1M70.75M150.5M
Free Cash Flow914.84M665.72M-8.95M-297.33M-326.74M-199.3M49.43M-7.89M-123.37M71.72M24.8M18.35M-11.32M12.65M155.99M296.19M9.57M-154.61M-372.39M-176.92M-56.77M-110.15M-29.09M-25.04M-18.8M-36.85M-35.6M-2.7M-26.5M-14.86M-54.5M
FCF Margin %35.65%32.16%-0.85%-36.21%-41.59%-23.93%6.29%-1.11%-19.71%10.11%4.34%3.27%-1.78%1.7%17.42%29%1.86%-51.47%-217.93%-82.17%-26.21%-70.48%-26.68%-22.62%-19.82%-53.25%-35.18%-2.48%-23.72%-10.69%-60.09%
FCF Growth %1272.95%7534.86%96.99%9%-63.94%-503.19%726.33%93.6%-272.01%189.16%35.18%262.14%-189.44%-91.89%-47.33%2995.26%106.19%58.48%-110.48%-211.66%48.46%-278.59%-16.19%-33.19%48.99%-3.52%-1218.52%89.81%-78.28%72.73%37.71%
FCF per Share1.411.02-0.02-0.87-1.19-0.800.20-0.04-0.650.390.150.14-0.110.131.743.300.11-2.16-6.76-5.70-1.92-4.52-1.35-1.49-2.40-8.98-10.17-1.13-12.05-6.79-25.35
FCF Conversion (FCF/Net Income)1.14x1.51x2.96x-0.65x-0.33x-3.53x5.80x-0.27x-0.36x-158.04x2.27x-0.31x-0.04x-0.17x5.58x4.45x-1.81x-2.38x11.75x0.91x1.03x0.63x1.10x0.08x0.10x13.31x0.50x-0.10x0.06x-1.22x-0.14x
Interest Paid0000000000000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Commodity price volatility exposure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

As reported in recent financial filings, Coeur Mining's operating cash flow to net income ratio has fluctuated significantly, reaching 1.38 in 2026Q1, which suggests that the company is successfully converting accounting profits into tangible cash inflows following the completion of its major capital expansion projects.

The historical volatility in the OCF/NI ratio, which saw extreme spikes during periods of low profitability, appears to be normalizing as the Rochester expansion reaches design capacity. Investors should monitor whether this conversion efficiency remains stable, as it indicates the underlying health of the mining operations rather than accounting-driven earnings.

Free Cash Flow Margin Expansion

Based on the provided quarterly data, Coeur Mining's free cash flow margin has improved dramatically from negative levels in 2024 to 31.2% in 2026Q1, reflecting a fundamental shift in the company's ability to generate surplus cash after accounting for necessary sustaining and growth capital expenditures.

This trajectory suggests that the heavy investment phase at Rochester is yielding the expected returns, allowing the company to transition from a cash-consuming entity to a cash-generative one. The sustainability of these margins will likely depend on the company's ability to maintain production throughput without requiring further massive capital injections.

Capital Intensity and Asset Replacement

According to the company's financial statements, the capital expenditure to revenue ratio has declined from a peak of 35.4% in 2023Q4 to 8.7% in 2026Q1, indicating that the firm is moving past its most capital-intensive phase of infrastructure development and into a more efficient operational cycle.

The reduction in capital intensity suggests that the company is now focusing on maintenance and optimization rather than large-scale greenfield construction. This shift warrants further investigation into whether the current level of capex is sufficient to replace reserves and sustain long-term production levels at the current scale.

Working Capital Dynamics and Efficiency

As indicated by the quarterly cash flow statements, working capital changes have been volatile, with a notable $103.9 million outflow in 2026Q1, which may suggest inventory build-up or timing differences in the collection of receivables as production volumes have scaled significantly across the company's asset base.

The periodic swings in working capital appear to be a byproduct of the ramp-up phase, where inventory levels on leach pads and in transit can fluctuate based on recovery kinetics. Investors should monitor these movements to ensure they do not signal a structural inefficiency in the company's ability to convert inventory into realized cash.

CDE — Frequently Asked Questions

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

How much cash does Coeur Mining, Inc. (CDE) generate from operations?

Coeur Mining, Inc. (CDE) generated $886.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Coeur Mining, Inc.'s free cash flow?

Coeur Mining, Inc. (CDE) generated $665.7M 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.

What is Coeur Mining, Inc.'s capital expenditure (CapEx)?

Coeur Mining, Inc. (CDE) spent $221.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Coeur Mining, Inc. distribute cash to shareholders?

In 2025, Coeur Mining, Inc. (CDE) spent $9.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.