Cash flow generation remains volatile, as evidenced by the swing from a $38.3M free cash flow outflow in 2025Q4 to a $14.3M inflow in 2026Q1.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Sep'19 | Sep'18 | Sep'17 | Sep'16 | Sep'15 | Sep'14 | Sep'13 | Sep'12 | Sep'11 | Sep'10 | Sep'09 | Sep'08 | Sep'07 | Sep'06 |
|---|
| Cash from Operations | 45.54M | 30.81M | 6.62M | 3.66M | -1.84M | -1.41M | 1.57M | -627.9K | -1.6M | -2.51M | -1.98M | -2.7M | -2.27M | -1.19M | -1.42M | -1.58M | -476.18K | -208.72K | -616.88K | -518.18K | -129.68K |
| Operating CF Margin % | - | 69.38% | 42.62% | 30.58% | -19.92% | -21.51% | 29.15% | -37.75% | -89.78% | -108.17% | -108.81% | -289.01% | - | - | - | - | -1077.7% | -319.84% | -524.41% | - | - |
| Operating CF Growth % | 2185.1% | 365.21% | 81.11% | 298.32% | -30.82% | -189.68% | 350.31% | 60.69% | 36.36% | -26.59% | 26.64% | -19.01% | -91.2% | 16.35% | 10.4% | -232.73% | -128.14% | 66.16% | -19.05% | -299.57% | - |
| Net Income | -623.22K | 1.77M | -297.02K | -3.1M | -17.49M | -4.68M | -2.77M | -2.4M | -2.34M | -3.26M | -3.1M | -4.69M | -2.66M | -2.21M | -3.07M | -1.92M | -718.45K | -1.34M | -713.12K | -810.32K | -483.79K |
| Depreciation & Amortization | 19.57M | 16.36M | 6.87M | 7.09M | 5.23M | 2.86M | 1.78M | 81.2K | 89.49K | 109.59K | 69.08K | 93.05K | 53.31K | 50.96K | 32.23K | 311.14K | 38.12K | 50.6K | 2.76K | 0 | 0 |
| Stock-Based Compensation | 445K | 2.44M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 1.84M | 4.51M | -14.28K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 12.79M | -430K | 2.93M | 543.79K | 10.34M | 1.11M | 2.68M | 1.31M | 460.48K | 601.87K | 1.18M | 1.7M | 518.13K | 954.21K | 1.55M | 103.28K | 206.73K | 1.02M | 132.12K | 321.21K | 268.66K |
| Working Capital Changes | 11.52M | 6.17M | -2.87M | -880.86K | 77.79K | -694.83K | -116.44K | 382.95K | 191.48K | 35.96K | -131.12K | 194.99K | -183.57K | 13.37K | 69.36K | -82.34K | -2.58K | 54.67K | -38.65K | -29.06K | 85.45K |
| Change in Receivables | 12.16M | 5.6M | -2.42M | 148.68K | 140.22K | -1.01M | -667.51K | -99.97K | -77.47K | -140.81K | -171.46K | -257.31K | -4.31K | 10.02K | 124.25K | -78.18K | -33.78K | 31.94K | -24.98K | -49.96K | 984 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -102.47K | 187.11K | -145.66K | 702.28K | -1.07M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -298.03K | 568K | -456K | -1.03M | -62.42K | 304.3K | 616.47K | 686.86K | -82.09K | 263.96K | -526.9K | 1.34M | 0 | -50.58K | -71.66K | 69.43K | 29.99K | -7.97K | 14.26K | 11.68K | 96.71K |
| Cash from Investing | -60.42M | -56.33M | 563.58K | -9.87M | -4.54M | -39.78M | -11.61M | 147.35K | -487.51K | -1.1M | -633.45K | -1.59M | -1.58M | -1.72M | -1.11M | -639.76K | -664.18K | -7.44K | -234.23K | -525.75K | -997.88K |
| Capital Expenditures | -68.83M | -68.7M | -3.09M | -5.67M | -12.17M | -39.78M | -11.7M | -1.51K | -487.51K | -598.97K | -501.33K | -908.63K | -1.56M | -1.72M | -1.09M | -629.73K | -664.18K | -7.44K | -302.33K | -469.15K | -997.88K |
| CapEx % of Revenue | 123.11% | 154.7% | 19.86% | 47.44% | 131.41% | 607.11% | 217.1% | 0.09% | 27.4% | 25.82% | 27.52% | 97.18% | - | - | - | - | 1503.17% | 11.4% | 257.02% | - | - |
| Acquisitions | 5.02M | 3.1M | 47.6K | 487.78K | 7.62M | 0 | 98.84K | 127.15K | 0 | -517.91K | -156.74K | -677.71K | 0 | 0 | 0 | 47.9K | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -1M | 5.04M | 269.41K | 0 | 961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.27K | 0 | -26.75K | -57.94K | 0 | 0 | 0 | 0 | 0 |
| Cash from Financing | 79.75M | 74.56M | -13.64M | -89.61K | 17.57M | 36.44M | 20.68M | 124.86K | 2.33M | 1.99M | 3.01M | 2.07M | 7.85M | 3.12M | 768.57K | 3.76M | 1.49M | 0 | 0 | 2.06M | 1.54M |
| Debt Issued (Net) | -24.91M | -27.99M | -25.7M | -31K | 3.39M | 24.61M | 1.97M | 124.86K | -34.97K | -34.07K | 392.26K | -320.32K | -40.7K | -52.76K | -114.96K | 39.77K | 250.93K | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | 6.04M | 102.67M | 12.06M | -58.05K | 14.19M | 11.82M | 18.87M | 0 | 2.46M | 2.02M | 2.62M | 2.39M | 7.89M | 3.17M | 883.53K | 3.72M | 1.24M | 0 | 0 | 2.06M | 1.54M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -78.89K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 98.62M | -128K | 0 | -568 | -10.56K | 0 | -161.49K | 0 | -99.54K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 64.63M | 48.69M | -6.78M | -6.24M | 11.37M | -4.82M | 10.88M | -392.3K | 212.83K | -1.54M | 454.94K | -3.41M | 3.93M | 191.53K | -1.63M | 1.56M | 432.58K | -316.11K | -948.62K | 1.07M | 422.14K |
| Free Cash Flow | -23.29M | -37.89M | 3.54M | 3.66M | -12.77M | -1.41M | -10.13M | -629.42K | -1.6M | -2.54M | -1.98M | -2.99M | -2.52M | -1.19M | -1.49M | -1.59M | -1.14M | -216.16K | -919.22K | -987.33K | -1.13M |
| FCF Margin % | -41.66% | -85.32% | 22.77% | 30.58% | -137.95% | -21.51% | -187.94% | -37.84% | -90.13% | -109.32% | -108.81% | -320.03% | - | - | - | - | -2580.88% | -331.24% | -781.43% | - | - |
| FCF Growth % | -470.16% | -1170.96% | -3.26% | 128.64% | -806.01% | 86.09% | -1509.9% | 60.74% | 36.78% | -27.93% | 33.75% | -18.96% | -110.9% | 20.22% | 5.75% | -39.08% | -427.54% | 76.48% | 6.9% | 12.44% | - |
| FCF per Share | -0.35 | -1.20 | 0.17 | 0.20 | -1.22 | -0.21 | -3.21 | -26.28 | -88.92 | -199.35 | -223.04 | -479.81 | -536.96 | -325.31 | -508.11 | -707.71 | -731.47 | -158.48 | -673.91 | -457.31 | -1054.79 |
| FCF Conversion (FCF/Net Income) | 37.37x | 17.09x | -19.11x | -0.92x | 0.11x | 0.30x | -0.57x | 0.26x | 0.68x | 0.77x | 0.64x | 0.58x | 0.85x | 0.54x | 0.46x | 0.83x | 0.66x | 0.16x | 0.87x | 0.64x | 0.27x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Geopolitical Asset Concentration Risk
As reported in recent financial filings, ELE's operating cash flow frequently decouples from net income, with the 2026Q1 OCF/NI ratio reaching 13.48, highlighting that non-cash depletion charges significantly distort the company's reported bottom-line profitability relative to its actual cash-generative capacity.
The persistent gap between net income and operating cash flow suggests that investors should prioritize cash flow metrics over GAAP earnings to assess true performance. This divergence appears driven by heavy non-cash amortization of royalty interests, which may obscure the underlying cash-generating efficiency of the portfolio.
Based on quarterly financial data, ELE's free cash flow trajectory remains highly inconsistent, swinging from a $38.3M outflow in 2025Q4 to a $14.3M inflow in 2026Q1, reflecting the lumpy nature of royalty acquisitions and the inherent volatility of the company's underlying mining asset production schedules.
The erratic FCF margins suggest that the company's cash flow profile is not yet stabilized, likely due to the integration of new assets and varying royalty payment timings. Investors should monitor whether the recent positive FCF trend can be sustained without further large-scale capital outlays for portfolio expansion.
According to reported financial statements, ELE maintains a low capital intensity, with CapEx/Revenue ratios often remaining below 3% in recent quarters, confirming that the royalty business model successfully avoids the heavy sustaining capital requirements typically associated with direct mine ownership and operational management.
The minimal capital expenditure requirements underscore the scalability of the royalty model, provided the company does not over-leverage its balance sheet for acquisitions. This low-intensity structure appears to be a key advantage, allowing the firm to retain a higher portion of its operating cash flow for future growth.
As indicated by the quarterly cash flow statements, ELE experiences significant working capital swings, including a $8.1M inflow in 2025Q2 followed by a $2.7M outflow in 2026Q1, which suggests that timing differences in royalty collections and operator payments create periodic liquidity noise.
These working capital dynamics appear to be a function of the company's reliance on third-party operators for royalty reporting and payment cycles. The lack of a predictable working capital cycle warrants further investigation into the contractual terms governing the timing of these cash inflows.
Quick answers to the most common questions about buying ELE stock.
Elemental Royalty Corporation Common Stock (ELE) generated $30.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Elemental Royalty Corporation Common Stock (ELE) reported negative free cash flow of $37.9M in 2025, indicating capital requirements exceeded cash from operations.
Elemental Royalty Corporation Common Stock (ELE) spent $68.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.