Free cash flow generation remains highly volatile, evidenced by a $41.2 million working capital drain in 2026Q1 despite the company's commitment to returning capital through $22.2 million in share repurchases.
| Metric | TTM | 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 |
|---|
| Cash from Operations | 408.57M | 352.67M | 298.4M | 245.6M | -1.98M | 414.76M | 930.01M | 334.15M | 217.49M | 500.9M | 371.44M | 333.57M | 376.39M | 483.91M | 134.72M | 434.92M | 271.43M | 245.57M | 166.31M | 41.3M | 80.34M | 83.4M | 88.48M | 24.45M |
| Operating CF Margin % | - | 26.53% | 24.57% | 22.43% | -0.23% | 46.08% | 128.94% | 24.3% | 19.26% | 41.78% | 48.83% | 53.46% | 49.31% | 51.24% | 20.39% | 42.63% | 32.07% | 35.82% | 26.15% | 11.06% | 21.98% | 24.63% | 35.81% | 29.8% |
| Operating CF Growth % | 1057.81% | 18.19% | 21.5% | 12503.89% | -100.48% | -55.4% | 178.32% | 53.64% | -56.58% | 34.85% | 11.36% | -11.38% | -22.22% | 259.2% | -69.02% | 60.24% | 10.53% | 47.66% | 302.66% | -48.59% | -3.67% | -5.74% | 261.92% | - |
| Net Income | 635.93M | 594.21M | 80.39M | -82.77M | -77.21M | 446.95M | 408.54M | -93.51M | 113.47M | 209.53M | 151.54M | 41.63M | -44.11M | 157.68M | -184M | 370.88M | 322.64M | 60.31M | 134.76M | -92.55M | 60.6M | 42.44M | 50.64M | 9.06M |
| Depreciation & Amortization | 119.19M | 129.07M | 130.66M | 141.2M | 103.43M | 126.37M | 166.01M | 480.51M | 160.66M | 233M | 169.91M | 205.39M | 284.28M | 309.39M | 297.11M | 0 | 46.01M | 104.58M | 78.33M | 44.16M | 39.66M | 59.9M | 53.76M | 0 |
| Stock-Based Compensation | 10.12M | 0 | 5.2M | 10M | 770K | 1.36M | 20.35M | 19.77M | 3.8M | 7.49M | 1.79M | 3.44M | 2.47M | 2.83M | 2.33M | 1.76M | 1.6M | 1.72M | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 92.2M | 49.08M | 93.66M | 9.41M | 32.78M | -44.02M | 1.56M | -7.07M | -14.65M | -18.2M | 4.5M | 449K | 2.58M | 13.15M | 11.68M | 0 | -9.01M | 6.73M | 10.63M | -7.57M | -8.93M | 2.54M | -1.04M | 0 |
| Other Non-Cash Items | -386.75M | -378.69M | -38.53M | 124.52M | 2.29M | -103.14M | 256.2M | -1.23M | 74.38M | 80.76M | 10.68M | 49.78M | 121.93M | 12.08M | 3.31M | 106.44M | -2.13M | 27.14M | -9.91M | 130.54M | -13.43M | 10.63M | 0 | 15.38M |
| Working Capital Changes | -61.01M | -41M | 27.01M | 43.24M | -64.03M | -12.77M | 77.36M | -64.31M | -120.17M | -11.69M | 33.03M | 32.88M | 9.25M | -11.21M | 4.29M | -44.15M | -87.69M | 45.08M | -47.65M | -36.86M | -435.23K | -32.1M | -35.8M | 0 |
| Change in Receivables | -38.96M | -75.58M | 739K | 6.77M | -13.65M | -6.52M | 48.89M | -36.67M | 5.88M | -14.4M | 10.97M | 37.43M | 12.49M | -3.37M | -18.59M | 43.81M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -150.19M | -92.08M | 7.33M | 40.23M | -76.4M | -21.4M | 53.07M | -67.91M | -81.66M | -35.08M | 5M | -18.52M | -16.16M | 2.64M | 14.09M | -79.75M | -32.24M | 8.06M | -45.09M | -35.88M | -7.01M | -21.64M | 0 | 0 |
| Change in Payables | 115.92M | 119.25M | 26.95M | -8.74M | 30.95M | 15.06M | -5.83M | 40.25M | -15.81M | 44.53M | 8.01M | 28.92M | 13.77M | -31.83M | -12.45M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -326.29M | -309.24M | -193.2M | -90.29M | -255.64M | 36.43M | -303.38M | -309.65M | -352.12M | -10.63M | -824.23M | -240.1M | -384.58M | -441.01M | -48.64M | -473.52M | -110.42M | -220.19M | -112.21M | -132.42M | -96.6M | -33.57M | 12.64M | -60.6M |
| Capital Expenditures | -276.65M | -258.05M | -159.79M | -85.31M | -80.93M | -92.5M | -326.24M | -299.44M | -285.87M | -266.85M | -212.83M | -243.77M | -276.29M | -308.68M | -366.42M | -175.16M | -209.02M | -92.07M | -95.1M | -125.42M | -96.65M | -33.57M | -11.79M | -60.6M |
| CapEx % of Revenue | 17.91% | 19.41% | 13.16% | 7.79% | 9.52% | 10.28% | 45.23% | 21.77% | 25.31% | 22.26% | 27.98% | 39.07% | 36.19% | 32.69% | 55.46% | 17.17% | 24.69% | 13.43% | 14.95% | 33.58% | 26.45% | 9.92% | 4.77% | 73.87% |
| Acquisitions | -1.85M | -1.8M | 0 | -6.5M | -176.74M | 210.29M | 0 | 739.81K | -191.8M | 9.8M | 98.05M | -75.72M | 0 | -19.74M | 0 | 0 | 0 | 0 | 0 | -7M | 0 | 0 | -2.7M | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 40.42K | 0 | -26.06M | 1.52M | 2.02M | -81.36M | -8.32M | -10.21M | 125.56M | 246.43M | -709.45M | 79.38M | -108.3M | -112.59M | 317.78M | -298.36M | 34.91M | 74K | 676.16K | 0 | 51.51K | 0 | 27.12M | 0 |
| Cash from Financing | -147.71M | -140.85M | -93.47M | -74.28M | -157.69M | -49.14M | -123.99M | -133.49M | -129.56M | -234.47M | 500.04M | -33.36M | -34.41M | -33.91M | 52.49M | -96.61M | -7.18M | 1.94M | -10M | 10.43M | 0 | 0 | 41.37M | 25.99M |
| Debt Issued (Net) | -9.35M | -11.06M | -9.79M | -6.8M | -6.75M | -6.48M | -83.51M | -132.14M | -106M | -208.36M | 398.36M | 0 | 0 | 0 | 76M | 0 | 0 | 0 | -8.64M | 10M | 0 | 0 | -41.51M | -10.84M |
| Equity Issued (Net) | -95.4M | -89.82M | -40.17M | -18.36M | -101.02M | 5.04M | 7.79M | 7.95M | 1M | 2.28M | 0 | 0 | 0 | 0 | 149K | 3.25M | 6.68M | 1.94M | 0 | 431.98K | 0 | 0 | 92.04M | 0 |
| Dividends Paid | -40.99M | -41.84M | -43.51M | -44.91M | -47.67M | -45.04M | -41.86M | 0 | 0 | 0 | -22.95M | -32.33M | -31.5M | -31.09M | -22.24M | -99.32M | -13.62M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -101.41M | -95.33M | -44.05M | -20.42M | -104.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -1.97M | 1.87M | 0 | -4.21M | -2.25M | -2.65M | -6.41M | -9.29M | -24.57M | -28.38M | 124.62M | -1.04M | -2.91M | -2.82M | -1.42M | -535.12K | -693.79K | 0 | -1.36M | 913.67K | 0 | 0 | -9.16M | 36.84M |
| Net Change in Cash | -62.35M | -96.33M | 11.73M | 81.03M | -415.31M | 402.05M | 502.46M | -108.99M | -264.19M | 255.8M | -200.6M | 60.1M | -42.59M | 8.99M | 138.58M | -135.2M | 153.83M | 27.32M | 44.1M | -80.68M | -16.26M | 49.83M | 142.49M | -10.16M |
| Free Cash Flow | 131.93M | 94.62M | 114.11M | 160.29M | -82.91M | 322.26M | 603.77M | 34.71M | -68.38M | 234.04M | 158.61M | 89.8M | 100.11M | 175.23M | -231.7M | 259.77M | 62.41M | 153.49M | 71.2M | -84.11M | -16.31M | 49.83M | 76.69M | -36.16M |
| FCF Margin % | 8.54% | 7.12% | 9.4% | 14.64% | -9.75% | 35.8% | 83.71% | 2.52% | -6.05% | 19.52% | 20.85% | 14.39% | 13.11% | 18.56% | -35.07% | 25.46% | 7.37% | 22.39% | 11.2% | -22.52% | -4.46% | 14.72% | 31.04% | -44.07% |
| FCF Growth % | 95.63% | -17.08% | -28.81% | 293.33% | -125.73% | -46.63% | 1639.68% | 150.75% | -129.22% | 47.56% | 76.63% | -10.3% | -42.87% | 175.63% | -189.2% | 316.23% | -59.34% | 115.57% | 184.65% | -415.68% | -132.74% | -35.03% | 312.1% | - |
| FCF per Share | 0.65 | 0.46 | 0.53 | 0.73 | -0.31 | 1.09 | 2.03 | 0.12 | -0.23 | 0.80 | 0.63 | 0.38 | 0.42 | 0.74 | -0.98 | 1.10 | 0.26 | 0.68 | 0.33 | -0.39 | -0.08 | 0.23 | 0.35 | -0.17 |
| FCF Conversion (FCF/Net Income) | 0.21x | 0.59x | 3.71x | -2.97x | 0.03x | -1.09x | 2.28x | -3.57x | 2.02x | 2.39x | 2.45x | 8.01x | -8.53x | 3.07x | -0.73x | 1.17x | 0.84x | 4.07x | 1.23x | -0.45x | 1.33x | 1.97x | 1.75x | 2.70x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Jurisdictional and Regulatory Volatility
Based on reported financial statements, the relationship between net income and operating cash flow remains highly inconsistent, with the OCF/NI ratio fluctuating from a low of -4.92 in 2023Q4 to a high of 3.60 in 2024Q3, signaling significant non-cash distortions in reported earnings.
The wide variance between net income and operating cash flow suggests that headline profitability is frequently impacted by non-cash items, such as asset impairments or tax adjustments, rather than pure operational cash generation. Investors should monitor this divergence closely, as it indicates that reported net income may not be a reliable proxy for the company's actual ability to generate liquidity.
As indicated by quarterly filings, free cash flow margins have exhibited extreme volatility, ranging from a negative 9.6% in 2024Q2 to a peak of 32.2% in 2023Q4, reflecting the cyclical nature of commodity prices and the timing of major operational restarts at the Öksüt mine.
The inconsistent FCF trajectory highlights the company's sensitivity to production interruptions and the high capital intensity required to maintain its polymetallic assets. While the recent trend shows improvement, the lack of a stable FCF baseline suggests that cash flow remains highly dependent on external commodity price realizations rather than consistent operational output.
According to recent SEC filings, the company's capital expenditure as a percentage of revenue reached 24.6% in 2025Q4, underscoring the significant reinvestment required to sustain throughput at the Mount Milligan mine and manage ongoing environmental compliance costs across its diverse geographic footprint.
The elevated capital intensity suggests that a substantial portion of operating cash flow is being consumed by maintenance and growth projects, limiting the amount of discretionary cash available for shareholder returns. This high level of spending warrants further investigation into whether these investments are effectively replacing depleted reserves or merely maintaining existing production levels.
Based on reported figures, working capital changes have frequently acted as a drain on cash, including a $41.2 million outflow in 2026Q1, which appears to reflect the accumulation of concentrate inventories and the timing of payments associated with the resumption of full-scale mining operations.
The recurring negative impact of working capital on cash flow suggests that the company's cash conversion cycle is currently being stretched by operational ramp-ups. Investors should monitor whether these outflows stabilize as the Öksüt mine reaches steady-state production, as persistent working capital builds could continue to pressure the company's near-term liquidity position.
As reported in financial statements, Centerra has maintained a consistent dividend policy while simultaneously deploying cash toward share repurchases, such as the $22.2 million spent in 2026Q1, demonstrating a commitment to returning capital despite the inherent volatility of its underlying mining operations.
The company's ability to fund both dividends and buybacks while maintaining a debt-free balance sheet suggests a conservative approach to capital allocation that prioritizes shareholder value. However, the sustainability of these returns may be challenged if the company fails to identify value-accretive growth opportunities to replace its aging asset base.
Quick answers to the most common questions about buying CGAU stock.
Centerra Gold Inc. (CGAU) generated $352.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Centerra Gold Inc. (CGAU) generated $94.6M 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.
Centerra Gold Inc. (CGAU) spent $258.1M 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, Centerra Gold Inc. (CGAU) returned $41.8M to shareholders via cash dividends and spent $95.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.