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.
| 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 | 691.38M | 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 % | 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 Income | 574.31M | 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 | 260.27M | 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 | -97.13M | -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 | -7.33M | 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 | -57.18M | -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 | -84.71M | -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 | -72.57M | -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 | 100.1M | 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 | -1.01B | -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 | -1.02B | -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 Revenue | 50.98% | 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% |
| Acquisitions | 4.29M | 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 | 30.39M | -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 | -55.14M | 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) | 269.77M | 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) | -295.72M | -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 | -14.9M | 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 | -304.37M | -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 | -14.29M | -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 | -350.05M | 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 | -332.92M | -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 % | -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 | -0.95 | 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) | -0.58x | 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 |
Capital intensive project execution
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.
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.
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.
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.
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.
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.