Free cash flow turned sharply negative at -$338.6M in 2026Q2 as capex surged to $456.9M (96.2% of revenue), while operating cash flow to net income fell to 0.70, signaling cash conversion challenges.
Eldorado Gold Corporation (EGO) cash flow statement — 30-year operating, investing & financing cash flows
| 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 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 658.21M | 686.12M | 595.32M | 383.31M | 211M | 362.37M | 425.61M | 165.83M | 66.32M | 27.98M | 113.66M | 221.76M | 283.35M | 356.37M | 295.23M | 512.08M | 292.07M | 192.04M | 105.54M | 69.8M | -22.51M | -13.93M | -10.43M | 3.65M | 9.29M | 13.03M | 4.59M | 17.97M | -452.23K | -20.57M | 2.12M |
| 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 % | -35.17% | 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 Income | 604.73M | 528.95M | 286.46M | 105.79M | -49.37M | 19.39M | 97.36M | 73.69M | -379.63M | -18.59M | -7.51M | -1.65B | 106.54M | -649.62M | 318.06M | 347.22M | 206.06M | 102.4M | 163.66M | 35.42M | 3.3M | -49.13M | -13.94M | -45.03M | 2.14M | -3.89M | 1.11M | 5.39M | -121.45M | -111.16M | -1.61M |
| Depreciation & Amortization | 246.02M | 271.08M | 247.38M | 264.32M | 242.39M | 201.94M | 248.79M | 155.33M | 105.73M | 72.13M | 74.89M | 178.98M | 177.23M | 149.07M | 113.53M | 122.41M | 106.79M | 38.66M | 26M | 20.04M | 1.76M | 9.8M | 4.76M | 8.04M | 6.79M | 6.2M | 11.37M | 10.71M | 13.63M | 14.62M | 6.57M |
| Stock-Based Compensation | 3.61M | 0 | 0 | 10.2M | 10.74M | 7.95M | 10.69M | 10.4M | 6.99M | 11.22M | 10.56M | 15.88M | 18.77M | 19.49M | 21.79M | 19.72M | 16.56M | 9.09M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -85.49M | -210.69M | 19.68M | 57.58M | 61.22M | 138.07M | 79.13M | 39.77M | -118.84M | -19.85M | 9.04M | -261.23M | 27.8M | 27.52M | -14.31M | 1.8M | -5.25M | -2.97M | -12.9M | 17.26M | -1.49M | 343K | 757K | 3.57M | 0 | 202.91K | 1.31M | -1.52M | 193.81K | 0 | 0 |
| Other Non-Cash Items | -163.1M | 106.43M | 32.09M | -26.29M | -25.68M | 4.8M | -45.14M | -129.27M | 447M | 18.83M | -5.61M | 1.9B | 9.51M | 835.58M | 8.63M | 10.97M | 32.35M | -198K | -61.41M | 7.3M | 5.07M | 23.05M | 4.95M | 40.58M | 2.19M | 628 | -4.92M | -69.12K | 107.18M | 75.97M | -2.85M |
| Working Capital Changes | 40.88M | -9.65M | 9.7M | -28.28M | -28.31M | -9.78M | 34.77M | 15.91M | 5.06M | -35.76M | 32.3M | 29.39M | -56.5M | -25.67M | -152.47M | 9.95M | -64.43M | 45.06M | -18.19M | 1.26M | -31.67M | 2.01M | -6.96M | -3.5M | -1.82M | 10.14M | -4.28M | 3.66M | 0 | 0 | 0 |
| Change in Receivables | -23.14M | -81.48M | -11.45M | -29.34M | -3.77M | 14.06M | -5.41M | 6.68M | -1.47M | -2.46M | 17.17M | -6.56M | -34.21M | 17.7M | -47.73M | 0 | -14.31M | 25.39M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -107.07M | -41.36M | -27.97M | -33.57M | -20.55M | -15.67M | -3.21M | -16.41M | 20.77M | -31.44M | -18.26M | 45.91M | 13.18M | -24.7M | -18.35M | -13.3M | -12.45M | -19.8M | -26.06M | -16.9M | -26.22M | -2.87M | -304K | -607K | -425K | -400.18K | 384.05K | 483.86K | 0 | 0 | 0 |
| Change in Payables | 171.09M | 113.19M | 49.12M | 0 | -3.83M | 0 | 44.23M | 0 | -13.52M | -1.93M | 32.99M | 73.18M | 0 | 0 | 0 | 0 | -4.35M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -1.11B | -783.88M | -600.14M | -395.68M | -370.89M | -265.88M | -244.23M | -188.87M | -257.4M | -416.32M | 481.32M | -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 | -7.04M | 1.2M | -10.51M | -13M | 2.39M | -45.33M | -236.92M |
| Capital Expenditures | -1.28B | -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 Revenue | 63.16% | 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% |
| Acquisitions | 160.88M | 5.25M | 726.37K | 0 | 4.38M | 324K | -3.78M | -3.11M | 53.86M | -121.66M | -603K | 18.63M | -30.32M | -6.36M | 4.02M | 147K | -6.08M | 42.77M | 7.48M | 1.48M | 0 | 664K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 37.56M | -5.65M | -29.31M | -27.04M | 4.26M | -17.47M | 16.45M | 25.37M | 55.82M | 5.58M | 779.36M | 21.05M | 26.78M | 26.95M | 124.34M | -10M | 14.29M | 1.91M | 72.95M | 2.11M | -35.28M | 227K | 357K | -1.2M | 539K | 5.64M | -4.57M | -2.76M | 14.67M | 1.05M | -6.06M |
| Cash from Financing | -66.22M | 88.44M | 305.56M | 273.88M | -41.34M | -67.13M | 92.84M | -85.45M | -2.11M | -15.32M | -70M | -39.22M | 10.11M | -89.97M | 423.54M | -139.49M | -21.91M | 25.05M | -51.45M | 8M | 179.1M | -90K | 63.71M | 71.47M | 32.4M | -10.95M | 5.23M | -4.77M | -6.4M | 4.41M | 299.89M |
| Debt Issued (Net) | 237.31M | 303.68M | 298.56M | 166.03M | -6.88M | -27.86M | 7.55M | -112.73M | -1.22M | 0 | 0 | 0 | 3K | 5.62M | 529.57M | -92.68M | -31.28M | 0 | -56.95M | -1.5M | 14.97M | 49.01M | 0 | -7.15M | -15.48M | -10.66M | -6.21M | -5.18M | -6.4M | 3.08M | 25.03M |
| Equity Issued (Net) | -255.19M | -209.62M | 11.57M | 164.22M | 132K | 14.55M | -3.55M | 40.07M | -2.11M | -4.88M | 0 | -2.39M | -6.41M | -6.46M | 15.31M | 24.45M | 35.91M | 25.2M | 14.73M | 9.5M | 159.97M | 7.18M | 63.71M | 78.62M | 47.97M | 5.03K | 11.5M | 483.86K | 64.6K | 1.33M | 274.79M |
| Dividends Paid | -33.96M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.61M | 0 | -11.26M | -13.01M | -84.95M | -93.14M | -61.17M | -27.64M | -149K | -300K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -260.2M | -218.63M | -1.87M | -4.44M | -13.97M | 0 | -3.55M | 0 | -2.11M | -5.3M | 0 | -2.39M | -6.41M | -6.46M | -6.83M | -6.44M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -656.7K |
| Other Financing | -14.38M | -5.61M | -4.57M | -56.38M | -34.59M | -53.81M | 88.84M | -12.79M | 1.33M | 169.57K | 0 | -25.57M | 29.53M | -4.18M | -28.21M | -6.13M | 1.1M | 0 | -8.93M | 2K | 4.17M | -56.29M | 0 | 0 | -95K | -295.26K | -60.01K | -69.12K | -64.6K | 0 | 72.97K |
| Net Change in Cash | -530.73M | 11.49M | 318.58M | 260.74M | -201.59M | 29.36M | 274.22M | -108.57M | -193.19M | -403.67M | 594.98M | -210.32M | -90.67M | -227.66M | 423.08M | 79.42M | 48.98M | 203.52M | 15.84M | -13.95M | 26.14M | -101.56M | 29.93M | 67.84M | 32.88M | 2.45M | -953.46K | 138.25K | -4.46M | -61.49M | 65.09M |
| Free Cash Flow | -624.42M | -195.41M | 24.85M | -29.34M | -108.99M | 80.28M | 219.23M | -52.53M | -245.76M | -295.1M | -184M | -174.27M | -127.34M | -125.61M | -130.95M | 239.26M | 65.78M | 85.43M | -18.41M | -24.66M | -117.68M | -103.34M | -33.77M | -9.35M | 1.67M | 8.52M | -1.35M | 7.74M | -12.73M | -66.95M | -228.75M |
| FCF Margin % | -30.86% | -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 % | -12349.52% | -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 | -2.46 | -0.95 | 0.12 | -0.15 | -0.59 | 0.45 | 1.25 | -0.33 | -1.55 | -1.96 | -1.28 | -1.22 | -0.89 | -0.88 | -0.95 | 2.17 | 0.60 | 1.09 | -0.26 | -0.36 | -1.73 | -1.82 | -0.66 | -0.21 | 0.06 | 0.26 | -0.04 | 0.53 | -0.87 | -4.57 | -36.39 |
| FCF Conversion (FCF/Net Income) | -1.03x | 1.33x | 2.06x | 3.66x | -0.60x | -2.66x | 3.41x | 2.06x | -0.18x | -2.82x | -0.33x | -0.14x | 2.76x | -0.55x | 0.97x | 1.61x | 1.42x | 1.88x | 0.64x | 1.97x | -6.82x | 0.28x | 0.75x | -0.08x | 4.35x | -3.35x | 4.15x | 3.33x | 0.00x | 0.19x | -1.32x |
| Interest Paid | 9.92M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.75M | 36.75M | 37.11M | 34.17M | 34.54M | 34.69M | 4.01M | 7.86M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 132.12M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.88M | 42.29M | 48.65M | 81.28M | 88.15M | 101.06M | 105.36M | 134.59M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying EGO stock.
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.
Eldorado Gold Corporation (EGO) reported negative free cash flow of $195.4M in 2025, indicating capital requirements exceeded cash from operations.
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.
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.
Key Metrics
Top Statement Risk
Skouries execution and Turkish exposure
Cash Conversion Volatility Amid Growth
Eldorado's operating cash flow to net income ratio swung from 2.83 in 2024Q1 to 0.70 in 2026Q2, according to reported financials, indicating earnings quality is increasingly challenged by working capital swings.
The recent quarter's OCF/NI of 0.70 suggests that a significant portion of net income is not yet converted to cash, likely due to inventory build-up and receivable timing. This contrasts with earlier periods where conversion exceeded 2.0, implying that the company's earnings quality may be deteriorating as it scales up. Investors should monitor whether this is a temporary phenomenon tied to Skouries construction or a more persistent trend.
FCF Turns Negative on Capex Surge
Free cash flow deteriorated to -$338.6M in 2026Q2 from +$74.8M in 2024Q4, as capex more than tripled, based on Eldorado's cash flow statements, signaling a deliberate shift toward growth investment.
The negative FCF is driven by a capex/revenue ratio of 96.2% in 2026Q2, up from 39.2% in 2024Q4, reflecting the heavy investment phase for Skouries. While this is consistent with the company's growth strategy, it means that Eldorado is currently consuming cash rather than generating it, a stark contrast to its positive FCF margins in 2024. The sustainability of this trajectory depends on Skouries reaching production and generating the expected returns.
Capital Intensity Peaks for Skouries
Capex reached $456.9M in 2026Q2, representing 96.2% of revenue, up from 44.9% in 2024Q2, as reported in Eldorado's cash flow data, indicating a peak in growth-oriented spending.
The surge in capex is clearly tied to the Skouries development, as the company transitions from a maintenance-heavy profile to one dominated by growth projects. This elevated capital intensity is expected to be temporary, but it places significant pressure on near-term cash flows. The company's ability to fund this without excessive debt or dilution is a testament to its fortress balance sheet, but investors should watch for cost overruns.
Working Capital Swings Signal Inventory Build
Working capital changes swung from -$53.3M in 2025Q2 to +$44.8M in 2026Q2, based on Eldorado's cash flow statements, suggesting inventory accumulation that may be tied to Skouries ramp-up.
The positive working capital change in 2026Q2 indicates a cash outflow, likely due to increased inventory and receivables as production ramps up. This is consistent with the company's growth phase, but it also means that operating cash flow is being suppressed. If inventory levels continue to rise without corresponding sales, it could signal inefficiencies in the production process.
Capital Deployment Shifts to Growth and Buybacks
Eldorado allocated $156.7M to acquisitions and $4.5M to buybacks in 2026Q2, while dividends remained modest at $19.1M, according to recent cash flow disclosures, indicating a focus on growth over shareholder returns.
The acquisition spending in 2026Q2 is notable, possibly related to strategic investments in the Skouries project or other ventures. Buybacks have been inconsistent, with a large $88.4M in 2026Q1 but minimal in other quarters, suggesting opportunistic repurchases. Dividends are small but growing, reflecting a conservative payout policy that prioritizes liquidity for development.
Cumulative Earnings Outpace Cash Generation
Over the last ten quarters, cumulative net income of $1.1B exceeds cumulative operating cash flow of $1.57B, but the gap narrows when excluding 2026Q2, based on Eldorado's reported figures, indicating a recent divergence.
The cumulative OCF/NI ratio is approximately 1.4, suggesting that historically the company has converted earnings well into cash. However, the recent quarter's low conversion (0.70) may indicate a turning point, as heavy investment and working capital needs absorb cash. This divergence warrants close monitoring, as it could signal that reported earnings are becoming less indicative of cash-generating ability.
Cash Flow Obscures Skouries Investment
Eldorado's cash flow statement shows minimal stock-based compensation and no explicit financing for Skouries, but the €480M credit facility and capitalized costs may understate true cash outflows, based on financial disclosures.
The cash flow statement does not separately disclose capitalized interest or other costs associated with Skouries, which could be embedded in capex. Additionally, the company's low debt-to-equity ratio may not fully reflect off-balance-sheet obligations or future funding needs. Investors should scrutinize the notes for details on project financing and any potential cash calls.