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
DNN
← 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
DNNDenison Mines Corp.
$3.12$2.8B
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
HomeStocksDNNCash Flow

Denison Mines Corp. (DNN) Cash Flow Statement

28Y historyFree accessUpdated daily

Free cash flow remains deeply negative with a $49.8 million quarterly burn in 2026Q1, reflecting the intensive capital requirements of the Wheeler River project development cycle.

DNN 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'07Sep'05Sep'04Sep'03Sep'02Sep'01Sep'00Sep'99Sep'98Sep'97
Cash from Operations-86.86M-68.09M-40.38M-30.67M-27.9M-21.25M-13.48M-14.5M-20.95M15.57M-10.93M-24.61M-27.28M-22.51M-6.73M-20.4M35.56M-44.44M-10.67M-22.86M-5.13M-4.25M-5.94M3.85M-3.23M8.26M-14.81M-7.98M-4.4M
Operating CF Margin %--1384.56%-1003.83%-1653.21%-310.89%-106.22%-93.5%-93.24%-134.73%111.68%-58.77%-139.96%-244.31%-203.16%-60.83%-20.64%27.71%-53.61%-7.11%-30.07%-3374.21%-138.97%-35.03%35.49%-252.94%34.25%-72.2%-15.9%-628.57%
Operating CF Growth %-263.31%-68.61%-31.69%-9.93%-31.31%-57.55%6.99%30.8%-234.58%242.46%55.59%9.8%-21.18%-234.31%66.99%-157.38%180.01%-316.67%53.34%-345.45%-20.77%28.51%-254.53%219.09%-139.08%155.8%-85.6%-81.33%-
Net Income-256.34M-217.11M-91.12M89.36M12.46M18.98M-16.28M-13.99M-30.08M-17.82M-23.31M-71.55M-36.8M-89.26M-117.35M-72.36M-5.35M-153.94M-98.15M46.79M-2.76M-2.76M74.82M293.59K-4.45M-22.9M-25.12M2.39M0
Depreciation & Amortization20.99M17.76M05.81M5.54M7.38M2.22M4.12M8.59M5.82M5.41M5.03M2.43M693.16K19.16M40.82M60.61M38.03M48.18M0638.18K684.89K834.99K1.29M1.38M1.64M2.1M3.09M0
Stock-Based Compensation2.23M04.66M3.75M02.83M1.83M01.83M1.3M457.9K815.84K926.46K959.31K1.59M3.4M04.03M7.38M0000000000
Deferred Taxes-5.35M-6.63M-236K-2.34M-2.25M-2M-860K-4.15M-8.29M-4.57M-5.32M-5.23M-2.67M16.48M-3.55M-1.12M-1.23M-38.58M51.49M00-737.96K0000000
Other Non-Cash Items198.49M137.08M38.65M-129.12M-45.37M-48.24M-85K-2.22M6.64M32.84M9.49M42.69M13.29M51.57M94.16M35.81M-13.78M146.11M10.43M-43.59M-2.79M-3.79M-1.02M-361.59K-1.29M18.37M21.82M399.01K-100.02K
Working Capital Changes-14.34M807.34K7.67M1.87M1.73M-199K-307K1.74M355K-2M2.34M3.63M-4.45M-2.95M-737.17K-26.96M-4.7M-40.1M-30M-26.05M-219.5K2.35M-80.58M2.62M1.14M11.15M-13.61M-13.87M-4.3M
Change in Receivables-3.17M-2.71M-823K2.23M-507.5K-282K649K-155K968K-1.59M3.39M4.5M-6.15M-1.91M9.42M6.9M0360.2K29.14M0000000000
Change in Inventory-5.39M-6.59M-165K-866K734.48K-410K220K178.91K-186K-409K-90.06K-863.14K-603.65K-199.11K-13.95M-23.79M-1.88M-23.28M-62.19M-9.38M-2.48M721.37K-54.65K16.3K42.55K13.84M-15.41M-3.09M-12.6M
Change in Payables-4.49M10.43M0759K1.37M0-754K1.84M00-959.24K00352.44K0-5.79M0-15.78M3.82M0000000000
Cash from Investing-57.43M-49.48M426K-719K-6.7M-99M305K-710.24K35.97M-44.64M7.78M-7.52M9.53M-8.39M-15.96M-87.54M-19.48M-28.39M-140.81M-156.93M-8.72M-1.47M1.55M9.64M-20.53M789.75K-5.4M-3.79M-28.21M
Capital Expenditures-58.61M-50.45M-7.69M-3.23M-6.81M-1.23M-278K-716.41K-1.57M-1.05M-1.7M-2.76M-997.18K-2.41M-13.05M-24.78M-27.31M-40.68M-123.19M-59M-11.84M-5.84M-1.93M-1.2M-123.24K-866.89K-4.4M-10.67M-20.2M
CapEx % of Revenue1350.95%1025.92%191.15%174.34%75.88%6.15%1.93%4.61%10.08%7.54%9.15%15.68%8.93%21.74%117.93%25.08%21.28%49.07%82.18%77.61%7783.69%190.92%11.4%11.05%9.65%3.59%21.46%21.27%2885.72%
Acquisitions-1.01M54.95K-5.33M-2.38M11.89K-1.36M137K6.17K361K-101.86K-1.12M1.24M-229.85K-6.14M-549.15K-60.96M1.57M2M4.87K-157.04M116.79K80.89K311.12K65.01K66.09K0000
Investments-----------------------------
Other Investing-48.16M-48.78M-153K-1K0-20.34M-24K192.79K-250K-8.38M-188.17K-320.56K358.7K155.46K-653.6K-1.8M-880.14K209.42K333.46K9.72M-214.44K5.84M-1.01M-3.4M-2.61M945.19K500.39K7.48M2.9M
Cash from Financing477.54M473.9M15.15M111.18M20.77M159.82M30.51M3.63M4.55M17.28M11.83M16.66M16.42M14.85M6.53M63.57M60.57M89.44M130.4M106.18M6.95M16.32M238.29K-6.59M9.11M7.74M11.41M-199.5K51.81M
Debt Issued (Net)458.47M458.1M-301K-218K-50.55K-219.66K06.17K00419.36K383K-61.52K-128.84K3.98K-184.8K-685.11K-104.31M121.15M0-18K-18.25K-17.15K49-26.16K-1.51M11.41M199.5K0
Equity Issued (Net)17.95M15.79M14.08M107.86M20.83M153.72M30.82M3.62M4.55M17.55M11.88M15.71M14.91M14.51M6.52M63.42M61.1M193.75M7.39M101.16M6.97M16.34M593.46K27.61K15.47K00-199.5K51.81M
Dividends Paid00000000000000000000000000000
Share Repurchases000000000000000000000000000-199.5K0
Other Financing1.12M01.37M3.53M06.06M-319K00-266.59K-467.75K570.34K1.57M469.56K0334.89K159.03K01.86M5.01M499234-338.02K-6.61M9.12M9.25M0-199.5K0
Net Change in Cash335.36M362.07M-22.54M80.14M-17.52M39.01M16.8M-10.68M19.57M-11.24M8.7M-18.42M-3.65M-17.46M-15.25M-44.96M77.76M17.38M-20.05M-48.97M-6.9M10.6M-4.15M6.9M-14.64M16.8M-8.51M-11.77M19.2M
Free Cash Flow-145.47M-118.55M-48.07M-33.9M-34.71M-22.48M-13.76M-15.21M-22.52M14.52M-12.63M-27.37M-28.28M-24.92M-19.79M-45.19M8.24M-85.12M-133.86M-81.86M-16.97M-7M-7.88M2.65M-3.35M7.4M-19.21M-18.65M-24.61M
FCF Margin %-3353.29%-2410.48%-1194.98%-1827.55%-386.77%-112.38%-95.42%-97.85%-144.81%104.14%-67.92%-155.64%-253.24%-224.9%-178.76%-45.72%6.42%-102.68%-89.29%-107.68%-11157.91%-228.95%-46.43%24.44%-262.59%30.66%-93.66%-37.18%-3514.29%
FCF Growth %-137.53%-146.59%-41.81%2.32%-54.42%-63.3%9.54%32.43%-255.12%214.94%53.85%3.23%-13.47%-25.94%56.21%-648.22%109.68%36.41%-63.52%-382.37%-142.41%11.15%-397.38%179.01%-145.33%138.5%-3.01%24.19%-
FCF per Share-0.16-0.13-0.05-0.04-0.04-0.03-0.02-0.03-0.040.03-0.02-0.05-0.06-0.06-0.05-0.120.02-0.30-0.70-0.42-0.21-0.10-0.120.04-0.060.12-0.64-0.62-0.43
FCF Conversion (FCF/Net Income)0.57x0.31x0.44x-0.34x-1.94x-1.12x0.83x0.80x0.70x-0.87x0.47x0.34x0.74x0.25x0.06x0.28x-6.65x0.29x0.11x-0.49x0.39x0.67x-0.79x13.10x0.73x-0.36x0.59x-3.33x-
Interest Paid005K06K2K00000003.19K083.72K27K1.65M3.06M0000000000
Taxes Paid000000000000054.3K081.68K1.36M471.19K2.2M0000000000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetHealthy
Cash FlowBurning
Top Statement Risk

Technical execution of ISR

Persistent Cash Burn During Development

As reported in recent financial statements, Denison’s free cash flow trajectory remains deeply negative, with a quarterly burn rate reaching $49.8 million in 2026Q1, illustrating the company's ongoing reliance on capital reserves to fund the intensive Wheeler River feasibility and permitting processes before achieving commercial production.

The consistent negative free cash flow margins, which hit -62.7% in the most recent quarter, underscore the company's status as a pre-revenue developer rather than an operational entity. Investors should monitor the widening gap between capital expenditures and the company's limited service-based inflows, as this trajectory necessitates continued reliance on existing cash balances.

Earnings Disconnect Reflects Development Phase

According to quarterly cash flow data, the relationship between net income and operating cash flow is highly erratic, with an OCF/NI ratio of 0.43 in 2026Q1, suggesting that reported accounting losses do not fully capture the underlying cash requirements of the firm's current project development cycle.

The significant divergence between net income and operating cash flow indicates that non-cash items and accruals are heavily influencing the bottom line, masking the true cash-outflow intensity. This disconnect warrants further investigation into how much of the current operating deficit is driven by recurring administrative costs versus project-specific development expenditures.

Capital Intensity Reflects Infrastructure Investment

Based on recent SEC filings, Denison’s capital expenditure profile is highly variable, peaking at 25.7% of revenue in 2025Q4, which highlights the lumpy nature of investment required for the technical infrastructure necessary to support the company's proprietary ISR mining method at the Phoenix deposit.

The fluctuation in capital intensity suggests that the company is currently in a phase of intermittent, high-cost project milestones rather than steady-state maintenance. Analysts should interpret these spikes as necessary outlays for long-term asset development, though the lack of consistent production revenue makes these expenditures a primary driver of the company's overall cash burn.

Working Capital Volatility Impacts Liquidity

As evidenced by the $12.9 million outflow in 2026Q1, Denison’s working capital dynamics are subject to significant quarterly swings, which appears to reflect the timing of service contract settlements and the accumulation of inventory rather than a stable, predictable operational cash conversion cycle.

The inconsistency in working capital changes suggests that the company's liquidity is sensitive to the timing of its toll milling and environmental service activities. Investors should monitor these fluctuations closely, as they can temporarily exacerbate the company's cash burn during periods where project development costs are already elevated.

DNN — Frequently Asked Questions

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

How much cash does Denison Mines Corp. (DNN) generate from operations?

Denison Mines Corp. (DNN) generated $-68.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Denison Mines Corp.'s free cash flow?

Denison Mines Corp. (DNN) reported negative free cash flow of $118.5M in 2025, indicating capital requirements exceeded cash from operations.

What is Denison Mines Corp.'s capital expenditure (CapEx)?

Denison Mines Corp. (DNN) spent $50.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.