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
EGOEldorado Gold Corporation
$31.36$6.3B
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
HomeStocksEGOCash Flow

Eldorado Gold Corporation (EGO) Cash Flow Statement

30Y historyFree accessUpdated daily

Capital intensity is elevated with CapEx reaching 58.5% of revenue in 2026Q1, resulting in a negative free cash flow of -$174.6 million despite the company's decision to allocate $88.4 million toward share repurchases.

EGO 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 Operations691.38M686.12M595.32M383.31M211M362.37M425.61M165.83M66.32M27.98M113.66M221.76M283.35M356.37M295.23M512.08M292.07M192.04M105.54M69.8M-22.51M-13.93M-10.43M3.65M9.29M13.03M4.59M17.97M-452.23K-20.57M2.12M
Operating CF Margin %-37.07%45.01%37.95%24.21%38.41%41.45%26.92%14.45%7.15%26.27%25.69%26.53%31.71%25.73%46.6%36.92%53.24%36.62%36.99%-26.58%-41.23%-29.03%9.54%23.64%37.8%8.92%29.71%-0.7%-30.63%5.3%
Operating CF Growth %24.17%15.25%55.31%81.67%-41.77%-14.86%156.66%150.05%137.02%-75.38%-48.74%-21.74%-20.49%20.71%-42.35%75.32%52.09%81.95%51.21%410.12%-61.53%-33.65%-385.96%-60.75%-28.71%183.95%-74.47%4074.11%97.8%-1071.95%388.52%
Net Income574.31M528.95M286.46M105.79M-49.37M19.39M97.36M73.69M-379.63M-18.59M-7.51M-1.65B106.54M-649.62M318.06M347.22M206.06M102.4M163.66M35.42M3.3M-49.13M-13.94M-45.03M2.14M-3.89M1.11M5.39M-121.45M-111.16M-1.61M
Depreciation & Amortization260.27M271.08M247.38M264.32M242.39M201.94M248.79M155.33M105.73M72.13M74.89M178.98M177.23M149.07M113.53M122.41M106.79M38.66M26M20.04M1.76M9.8M4.76M8.04M6.79M6.2M11.37M10.71M13.63M14.62M6.57M
Stock-Based Compensation3.61M0010.2M10.74M7.95M10.69M10.4M6.99M11.22M10.56M15.88M18.77M19.49M21.79M19.72M16.56M9.09M0000000000000
Deferred Taxes-97.13M-210.69M19.68M57.58M61.22M138.07M79.13M39.77M-118.84M-19.85M9.04M-261.23M27.8M27.52M-14.31M1.8M-5.25M-2.97M-12.9M17.26M-1.49M343K757K3.57M0202.91K1.31M-1.52M193.81K00
Other Non-Cash Items-7.33M106.43M32.09M-26.29M-25.68M4.8M-45.14M-129.27M447M18.83M-5.61M1.9B9.51M835.58M8.63M10.97M32.35M-198K-61.41M7.3M5.07M23.05M4.95M40.58M2.19M628-4.92M-69.12K107.18M75.97M-2.85M
Working Capital Changes-57.18M-9.65M9.7M-28.28M-28.31M-9.78M34.77M15.91M5.06M-35.76M32.3M29.39M-56.5M-25.67M-152.47M9.95M-64.43M45.06M-18.19M1.26M-31.67M2.01M-6.96M-3.5M-1.82M10.14M-4.28M3.66M000
Change in Receivables-84.71M-81.48M-11.45M-29.34M-3.77M14.06M-5.41M6.68M-1.47M-2.46M17.17M-6.56M-34.21M17.7M-47.73M0-14.31M25.39M0000000000000
Change in Inventory-72.57M-41.36M-27.97M-33.57M-20.55M-15.67M-3.21M-16.41M20.77M-31.44M-18.26M45.91M13.18M-24.7M-18.35M-13.3M-12.45M-19.8M-26.06M-16.9M-26.22M-2.87M-304K-607K-425K-400.18K384.05K483.86K000
Change in Payables100.1M113.19M49.12M0-3.83M044.23M0-13.52M-1.93M32.99M73.18M0000-4.35M00000000000000
Cash from Investing-1.01B-783.88M-600.14M-395.68M-370.89M-265.88M-244.23M-188.87M-257.4M-416.32M481.32M-392.87M-384.12M-494.07M-295.68M-293.17M-221.19M-13.58M-38.26M-91.75M-130.45M-88.52M-22.92M-14.19M-7.04M1.2M-10.51M-13M2.39M-45.33M-236.92M
Capital Expenditures-1.02B-881.53M-570.47M-401.87M-319.99M-282.09M-206.38M-214.5M-312.08M-323.08M-297.67M-396.03M-410.69M-481.99M-426.17M-272.82M-226.3M-106.61M-123.95M-94.46M-95.17M-89.41M-23.34M-12.99M-7.62M-4.51M-5.94M-10.23M-12.27M-46.38M-230.86M
CapEx % of Revenue50.98%47.63%43.13%39.79%36.72%29.9%20.1%34.83%67.99%82.54%68.79%45.87%38.46%42.88%37.14%24.83%28.6%29.56%43%50.06%112.38%264.54%65%33.99%19.39%13.09%11.54%16.91%18.98%69.06%578.43%
Acquisitions4.29M5.25M726.37K04.38M324K-3.78M-3.11M53.86M-121.66M-603K18.63M-30.32M-6.36M4.02M147K-6.08M42.77M7.48M1.48M0664K000000000
Investments-------------------------------
Other Investing30.39M-5.65M-29.31M-27.04M4.26M-17.47M16.45M25.37M55.82M5.58M779.36M21.05M26.78M26.95M124.34M-10M14.29M1.91M72.95M2.11M-35.28M227K357K-1.2M539K5.64M-4.57M-2.76M14.67M1.05M-6.06M
Cash from Financing-55.14M88.44M305.56M273.88M-41.34M-67.13M92.84M-85.45M-2.11M-15.32M-70M-39.22M10.11M-89.97M423.54M-139.49M-21.91M25.05M-51.45M8M179.1M-90K63.71M71.47M32.4M-10.95M5.23M-4.77M-6.4M4.41M299.89M
Debt Issued (Net)269.77M303.68M298.56M166.03M-6.88M-27.86M7.55M-112.73M-1.22M0003K5.62M529.57M-92.68M-31.28M0-56.95M-1.5M14.97M49.01M0-7.15M-15.48M-10.66M-6.21M-5.18M-6.4M3.08M25.03M
Equity Issued (Net)-295.72M-209.62M11.57M164.22M132K14.55M-3.55M40.07M-2.11M-4.88M0-2.39M-6.41M-6.46M15.31M24.45M35.91M25.2M14.73M9.5M159.97M7.18M63.71M78.62M47.97M5.03K11.5M483.86K64.6K1.33M274.79M
Dividends Paid-14.9M00000000-10.61M0-11.26M-13.01M-84.95M-93.14M-61.17M-27.64M-149K-300K000000000000
Share Repurchases-304.37M-218.63M-1.87M-4.44M-13.97M0-3.55M0-2.11M-5.3M0-2.39M-6.41M-6.46M-6.83M-6.44M00000000000000-656.7K
Other Financing-14.29M-5.61M-4.57M-56.38M-34.59M-53.81M88.84M-12.79M1.33M169.57K0-25.57M29.53M-4.18M-28.21M-6.13M1.1M0-8.93M2K4.17M-56.29M00-95K-295.26K-60.01K-69.12K-64.6K072.97K
Net Change in Cash-350.05M11.49M318.58M260.74M-201.59M29.36M274.22M-108.57M-193.19M-403.67M594.98M-210.32M-90.67M-227.66M423.08M79.42M48.98M203.52M15.84M-13.95M26.14M-101.56M29.93M67.84M32.88M2.45M-953.46K138.25K-4.46M-61.49M65.09M
Free Cash Flow-332.92M-195.41M24.85M-29.34M-108.99M80.28M219.23M-52.53M-245.76M-295.1M-184M-174.27M-127.34M-125.61M-130.95M239.26M65.78M85.43M-18.41M-24.66M-117.68M-103.34M-33.77M-9.35M1.67M8.52M-1.35M7.74M-12.73M-66.95M-228.75M
FCF Margin %-16.64%-10.56%1.88%-2.9%-12.51%8.51%21.35%-8.53%-53.54%-75.39%-42.52%-20.19%-11.92%-11.18%-11.41%21.77%8.31%23.68%-6.39%-13.07%-138.95%-305.77%-94.03%-24.45%4.25%24.71%-2.63%12.8%-19.68%-99.69%-573.13%
FCF Growth %-1231.9%-886.42%184.69%73.08%-235.76%-63.38%517.37%78.63%16.72%-60.38%-5.59%-36.85%-1.38%4.07%-154.73%263.73%-23%564.13%25.35%79.05%-13.87%-206.01%-261.23%-660.16%-80.4%730.43%-117.45%160.83%80.99%70.73%-1767.66%
FCF per Share-1.66-0.950.12-0.15-0.590.451.25-0.33-1.55-1.96-1.28-1.22-0.89-0.88-0.952.170.601.09-0.26-0.36-1.73-1.82-0.66-0.210.060.26-0.040.53-0.87-4.57-36.39
FCF Conversion (FCF/Net Income)-0.58x1.33x2.06x3.66x-0.60x-2.66x3.41x2.06x-0.18x-2.82x-0.33x-0.14x2.76x-0.55x0.97x1.61x1.42x1.88x0.64x1.97x-6.82x0.28x0.75x-0.08x4.35x-3.35x4.15x3.33x0.00x0.19x-1.32x
Interest Paid9.92M000000036.75M36.75M37.11M34.17M34.54M34.69M4.01M7.86M000000000000000
Taxes Paid132.12M000000036.88M42.29M48.65M81.28M88.15M101.06M105.36M134.59M000000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetFortress
Cash FlowMixed
Top Statement Risk

Capital intensive project execution

Earnings Quality and Cash Conversion

According to recent financial disclosures, Eldorado Gold consistently reports operating cash flow exceeding net income, with an OCF/NI ratio that peaked at 2.83 in 2024Q1, suggesting that the company's reported earnings are supported by strong underlying cash generation rather than aggressive accounting accruals.

The consistent premium of operating cash flow over net income indicates that non-cash charges, primarily depreciation and amortization, are significant components of the company's cost structure. Investors should monitor whether this conversion efficiency persists as the company transitions from development-heavy phases to full-scale production at Skouries.

Free Cash Flow Under Pressure

As reported in quarterly filings, Eldorado's free cash flow trajectory has turned negative in recent periods, reaching -$174.6 million in 2026Q1, primarily due to the aggressive capital expenditure requirements associated with the ongoing development of the Skouries project in Greece.

While the company demonstrates strong operational cash generation, the current FCF burn reflects a deliberate strategy to prioritize long-term asset expansion over immediate cash return. This trend warrants further investigation to determine if the current capital intensity will yield the expected production growth without necessitating future external financing.

Intensive Capital Deployment for Growth

Based on the company's reported figures, capital expenditures have surged to 58.5% of revenue as of 2026Q1, highlighting a period of extreme capital intensity as management accelerates the construction of key infrastructure projects to expand the company's long-term production capacity.

The high ratio of CapEx to revenue suggests that a substantial portion of current cash flow is being reinvested into growth rather than maintenance. Analysts should evaluate whether this level of spending is sustainable and if it aligns with the projected timelines for bringing new capacity online.

Working Capital Volatility and Efficiency

Data from recent financial statements reveals significant fluctuations in working capital, with a notable outflow of $45.7 million in 2026Q1, which may indicate seasonal inventory builds or timing differences in the settlement of trade payables across the company's diverse geographic operations.

The volatility in working capital changes suggests that operational cash flow is sensitive to the timing of gold sales and the management of supply chain inputs. Investors should monitor these swings to ensure they remain temporary timing issues rather than structural inefficiencies in the cash conversion cycle.

Aggressive Capital Allocation Strategy

As indicated in the cash flow statements, Eldorado has utilized significant liquidity for share repurchases, including $88.4 million in 2026Q1, even while simultaneously funding large-scale capital projects, which suggests a management focus on returning value to shareholders despite the current cash burn.

This dual approach of funding major growth projects while aggressively buying back shares may indicate high management confidence in the company's future cash flow potential. However, this strategy warrants further investigation into the long-term impact on liquidity buffers should commodity prices face a sustained downturn.

EGO — Frequently Asked Questions

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

How much cash does Eldorado Gold Corporation (EGO) generate from operations?

Eldorado Gold Corporation (EGO) generated $686.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Eldorado Gold Corporation's free cash flow?

Eldorado Gold Corporation (EGO) reported negative free cash flow of $195.4M in 2025, indicating capital requirements exceeded cash from operations.

What is Eldorado Gold Corporation's capital expenditure (CapEx)?

Eldorado Gold Corporation (EGO) spent $881.5M 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 Eldorado Gold Corporation distribute cash to shareholders?

In 2025, Eldorado Gold Corporation (EGO) spent $218.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.