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
CMCLCaledonia Mining Corporation Plc
$19.81$383M
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
HomeStocksCMCLCash Flow

Caledonia Mining Corporation Plc (CMCL) Cash Flow Statement

30Y historyFree accessUpdated daily

Operating cash flow consistently exceeds net income, evidenced by an OCF/NI ratio of 3.29 in 2024Q1, though high capital intensity remains a factor with CapEx reaching 25.2% of revenue in 2024Q4.

CMCL 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 Operations81.32M76.23M41.95M14.77M42.62M30.9M30.96M18.06M17.67M24.51M23.01M6.87M11.81M13.79M29.88M17.07M6.57M-990.35K-2.81M-2.39M-2.32M-5.94M-6.83M-3.75M-1.28M-704.15K-76.03K-138.09K-714.89K-4.05M3.28M
Operating CF Margin %-30%22.92%10.09%29.99%25.47%30.96%23.82%25.83%35.14%37.12%14.03%23.2%22.55%39.51%31.29%29.32%-8.97%-44.39%-23.62%-19.89%-260.98%-976.22%-753.1%-7440.9%-904.04%-1.69%-1.36%-7.1%-52.25%37.19%
Operating CF Growth %351.37%81.7%184.07%-65.34%37.9%-0.19%71.44%2.22%-27.93%6.52%235%-41.82%-14.4%-53.83%75.02%159.93%763.09%64.72%-17.24%-3.28%60.95%13.07%-82.04%-193.99%-81.23%-826.21%44.95%80.68%82.36%-223.43%756.77%
Net Income62.16M55.22M17.9M10.96M11.24M38.36M40.73M42.02M21.42M11.9M18.8M8.49M11.48M-460.19K7.4M11.88M2.26M-3.6M-4.06M-3.94M1.99M-8.33M-8.3M-11.22M-2.75M-750.64K4.94M-5.18M-32.75M-40.6M-2.77M
Depreciation & Amortization11.84M15.7M16.22M14.49M10.61M8.05M4.63M4.43M4.07M3.76M3.49M3.32M3.37M3.08M3.41M2.92M565.91K416.39K326.21K18.18K34.32K1.07M665.48K332.36K5.72K10.05K584.86K1.31M1.82M838.57K802.68K
Stock-Based Compensation511K0068K478K749K2.05M796K285K2.04M788K24K063.86K14.64M0353.94K46.8K708.3K61.5K00000000000
Deferred Taxes000000-49.96M0-3.47M8.69M-1.84M-13.56M09.29M12.88M01.43M820.36K4.28M-922.85K00000000012.02M0
Other Non-Cash Items14.67M5.32M17.87M-8.59M21.31M-5.26M37.97M-25.83M28K-3.96M208K8.82M-4.15M6.37M-11.44M5.38M1.14M3.16M-2.95M844.19K-3.79M334.94K1.09M7.64M1.77M0-6.09M4M30.48M-139.76K-437.83K
Working Capital Changes-7.86M0-10.03M-2.15M-1.02M-10.99M-4.45M-3.36M-4.67M2.08M1.56M-232K1.11M-4.55M2.98M-3.12M821.87K-1.83M-1.12M1.55M-552.5K992.77K-286.99K-494.31K-300.45K36.43K487.5K-276.18K-259.96K-1.54M5.69M
Change in Receivables00-5.61M-1.91M-1.56M-4.75M539K393K-1.92M-1.44M555K-1.47M2.95M-2.09M1.85M0-823.87K-1.48M-307.31K000000000000
Change in Inventory-4.18M0-3.78M-2.18M1.92M-4.02M-5.71M-1.66M-277K-1.98M-1.99M375K-136.97K-1.66M-1.16M-1.82M-158.97K-1.73M843.06K3.69M-2.8M359.91K-351.04K-66.32K0070.02K-69.05K-64.99K559.05K-145.94K
Change in Payables003.07M000-101K0-2.41M5.41M3.1M1.19M-1.49M-756.97K2.08M01.76M1.25M-1.62M000000000000
Cash from Investing-35.18M-24.53M-32.05M-31.16M-44.33M-35.72M-28M-19.02M-20.19M-21.64M-19.88M-16.57M-5.85M-11.02M-7.91M-8.35M-7.24M-1.48M4.93M-3.28M-3.81M-4.55M-3.17M-1.76M-637.11K36.43K-560.85K-207.13K-1.82M-7.41M-18.83M
Capital Expenditures-34.27M-36.47M-31.31M-30.39M-44.09M-37.83M-27.84M-20.02M-20.19M-21.64M-19.89M-16.57M-5.85M-11.02M-7.95M-8.35M-7.29M-1.48M-2.23M-3.28M-2.28M-4.55M-3.17M-1.76M-586.92K-14.45K-80.03K-207.13K-1.88M-9.85M-24.59M
CapEx % of Revenue12.5%14.35%17.11%20.77%31.03%31.18%27.84%26.41%29.52%31.02%32.08%33.83%11.49%18.03%10.51%15.31%32.54%13.38%35.25%32.37%19.56%200%453.39%352.79%3422.3%18.55%1.78%2.04%18.71%127.03%278.51%
Acquisitions48.61K22.37M000340K900K0003K00000007.69M0-736.96K00000000698.81K0
Investments-------------------------------
Other Investing-954.43K-10.43M-743K0-238K500K-1.06M1M003K00038.2K000-530.85K0-791.01K000050.88K-480.83K-276.18K64.99K209.64K510.8K
Cash from Financing119.19M-19.15M-7.8M3.93M-12.75M2.16M7.33M-1.23M943K-4.71M366K-2.5M-3.42M-7.01M-3.21M-273.26K186.97K561.55K908.79K4.44M6.32M5.84M11.91M7.29M3.04M677.14K652.88K345.23K1.62M2.8M24.52M
Debt Issued (Net)139.3M914K4.64M-539K-150K2.26M-692K2.17M4.5M-1.5M3M000-432.24K-310.48K158.97K561.55K-12.18K12.11K-169.01K169.62K0-53.21K-246.46K74.12K652.88K-207.13K-194.97K2.38M3.36M
Equity Issued (Net)95.2K95K37K15.57M07.81M12.54M00246K433K000037.22K00919.47K4.42M6.66M5.67M11.91M7.33M3.29M603.02K0621.4K1.36M279.52K21.09M
Dividends Paid-19.23M-19.92M-12.3M-11.1M-8.91M-8.07M-4.54M-2.97M-3.5M-3.31M-2.99M-2.5M-3.42M-7.45M-3.76M0000000000000000
Share Repurchases000000000-146K000000000000000000000
Other Financing-984.42K-244K-182K0-3.7M165K30K-426K-60K-146K-73K0-770K-646.99K1.42M-8.73K28K01.5K7.08K-179.78K000-100-69.05K454.93K-279.52K72.97K
Net Change in Cash162.95M31.48M-2.45M-12.53M-14.77M-2.83M10.2M-2.29M-1.57M-1.58M3.46M-12.2M2.94M-4.24M18.35M8.37M-477.92K-1.94M2.94M-1.23M190.46K-4.64M1.91M1.79M1.13M9.42K16K0-974.85K-8.74M8.98M
Free Cash Flow48.39M43.4M14.48M-15.62M-1.48M-6.93M3.12M-1.96M-2.52M2.87M3.13M-9.7M5.96M2.77M21.93M8.72M-721.88K-2.47M-5.04M-5.68M-4.6M-10.49M-10M-5.51M-1.86M-718.6K-156.05K-345.23K-2.6M-13.91M-21.31M
FCF Margin %17.65%17.08%7.91%-10.68%-1.04%-5.71%3.12%-2.59%-3.69%4.12%5.04%-19.8%11.71%4.53%29%15.98%-3.22%-22.35%-79.64%-55.99%-39.45%-460.98%-1429.61%-1105.88%-10863.2%-922.59%-3.48%-3.4%-25.81%-179.28%-241.32%
FCF Growth %185.23%199.76%192.67%-959.25%78.7%-321.84%258.96%22.22%-187.89%-8.09%132.23%-262.71%115.27%-87.37%151.53%1307.53%70.75%51%11.27%-23.46%56.16%-4.85%-81.54%-195.7%-159.26%-360.49%54.8%86.72%81.31%34.74%-60.21%
FCF per Share2.442.220.75-0.84-0.11-0.570.27-0.18-0.240.270.30-0.930.570.272.160.86-0.07-0.25-0.51-0.55-0.42-1.62-1.50-1.14-0.46-0.22-0.05-0.28-3.48-21.30-33.64
FCF Conversion (FCF/Net Income)0.78x1.38x2.34x-1.88x3.79x1.78x1.49x0.43x1.64x2.61x2.70x1.44x2.80x-4.81x3.41x1.44x2.91x0.26x0.69x0.51x0.49x0.71x0.82x0.33x0.46x0.94x-0.02x0.03x0.02x0.10x-1.18x
Interest Paid623K000192K00454K00000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetHealthy
Cash FlowImproving
Top Statement Risk

Sovereign and currency volatility

Operating Cash Flow Outpacing Earnings

As reported in quarterly financial filings, CMCL consistently generates operating cash flow in excess of net income, with an OCF/NI ratio that reached a peak of 3.29 in 2024Q1, suggesting that non-cash charges and accounting adjustments significantly influence the company's reported bottom-line profitability metrics.

The persistent gap between net income and operating cash flow indicates that the company's accounting earnings are heavily impacted by non-cash items, likely including depreciation from the Central Shaft. Investors should monitor this divergence, as it suggests that the underlying cash-generative capacity of the Blanket Mine is often more robust than the headline net income figures imply.

Free Cash Flow Volatility Persists

Based on the provided cash flow data, CMCL's free cash flow trajectory remains highly erratic, swinging from a negative $6.0 million in 2023Q4 to a positive $15.7 million in 2025Q2, reflecting the sensitivity of cash generation to both production cycles and significant capital expenditure requirements.

The inconsistency in free cash flow generation appears to be a function of the company's aggressive capital investment phase, particularly regarding infrastructure projects. While the recent trend shows improvement, the inability to maintain positive free cash flow during periods of high capital intensity warrants further investigation into the sustainability of dividend payments.

Capital Intensity Remains Elevated

According to recent SEC filings, CMCL's capital expenditure as a percentage of revenue has remained elevated, peaking at 25.2% in 2024Q4, which underscores the ongoing requirement for heavy reinvestment to maintain production levels and support the integration of new assets like the Bilboes project.

The high capital intensity suggests that the company is in a sustained growth or maintenance phase that consumes a significant portion of operating cash flow. This level of spending may indicate that the Blanket Mine requires constant capital injections to offset natural depletion, potentially limiting the cash available for shareholder returns.

Working Capital Fluctuations Impact Liquidity

As reported in financial statements, CMCL has experienced significant working capital outflows, including a $7.9 million drain in 2025Q2, which suggests that the timing of gold deliveries and the complexities of the Zimbabwean monetary environment create meaningful friction in the company's cash conversion cycle.

These periodic working capital outflows appear to be a structural feature of operating in a jurisdiction with complex currency surrender requirements and payment delays. Investors should monitor whether these fluctuations are temporary timing issues or indicative of a more permanent drag on liquidity caused by the local regulatory framework.

CMCL — Frequently Asked Questions

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

How much cash does Caledonia Mining Corporation Plc (CMCL) generate from operations?

Caledonia Mining Corporation Plc (CMCL) generated $76.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Caledonia Mining Corporation Plc's free cash flow?

Caledonia Mining Corporation Plc (CMCL) generated $43.4M 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 Caledonia Mining Corporation Plc's capital expenditure (CapEx)?

Caledonia Mining Corporation Plc (CMCL) spent $36.5M 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 Caledonia Mining Corporation Plc distribute cash to shareholders?

In 2025, Caledonia Mining Corporation Plc (CMCL) returned $19.9M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.