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
EMX
← 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
EMXEMX Royalty Corporation
$4.16$453M
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
HomeStocksEMXCash Flow

EMX Royalty Corporation (EMX) Cash Flow Statement

22Y historyFree accessUpdated daily

Cash conversion efficiency is highly erratic, evidenced by an OCF/NI ratio that swung from -0.46 in 2024Q1 to 10.74 in 2025Q2 due to timing differences in royalty receipts.

EMX Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Mar'11Mar'10Mar'09Mar'08Mar'07Mar'06Mar'05Mar'04
Cash from Operations14.56M6.82M7.06M22.48M-10.19M-7.03M-10.32M-4.37M-3.44M-3.95M-3.66M-4.12M-5.43M-14.44M-5.17M-7.22M-3.78M-3.08M-5.48M-3.35M-2.86M-2.1M-1.11M
Operating CF Margin %-28.64%34.8%241.99%-107.12%-606.33%-936.15%-279.41%-151.4%-238.67%-315.72%-212.77%-186.48%-820.69%---------
Operating CF Growth %1417.16%-3.41%-68.6%320.49%-45.07%31.88%-135.92%-27.06%12.98%-7.98%11.09%24.19%62.38%-179.34%28.41%-91.3%-22.76%43.89%-63.82%-16.93%-36.26%-89.73%-
Net Income4.86M-3.29M-4.62M4.5M-8.54M-4.72M-10.58M45.61M-5.88M-2M-4.95M-15.03M-13.13M-21.01M-9.57M-9.82M-4.62M-2.37M-6.26M6.44M-2.92M-2.14M-1.47M
Depreciation & Amortization3.74M6.53M5.22M197.51K3.16M49.41K16.08K8.62K31.29K101.33K108.66K161.7K246.59K204.18K0145.69K83.57K81.75K131.73K87.11K64.25K43.95K15.76K
Stock-Based Compensation2.49M2.35M2.07M4.61M3.62M2.18M1.71M1.34M1.13M701.83K343.32K739.05K16.43K1.47M02.18M470.31K225.3K00000
Deferred Taxes903.05K770K-287.17K5.61M-3.93M1.66M-317.7K-2.7M-1.98M-1.07M-2.47M-2.89M-2.25M-14.75K0-661.91K-265.27K-108.39K00000
Other Non-Cash Items-4.02M-4.11M-2.25K11.56M-5.55M-6.19M1.21M-49.72M1.25M-1.78M3.37M12.28M10.52M6.2M3.49M553.36K-367.33K60.7K721.47K-10.25M21.05K316.64K389.23K
Working Capital Changes6.63M4.57M4.68M-3.99M1.04M-10.2K-2.36M1.1M2.01M85.35K-61.78K626.56K-833.98K-1.3M908.84K377.23K923.76K-962.02K-77.44K376.63K-24.34K-318.83K-38.02K
Change in Receivables7.36M3.57M4.78M-5.01M1.84M-1.49M871.95K1.28M1.52M-4.72K72.93K635.48K-511.36K68.22K18.69K-19.71K00074.56K000
Change in Inventory000-7K0-2.29M4.4M0-13.28K2.86K15.4K52.59K85.69K34.09K000000000
Change in Payables-344.44K1.55M532.59K7K02.29M-4.4M0137.26K-64.22K59.85K-78.21K-896.47K-61.21K-519.22K00000000
Cash from Investing-91.76K-1.15M8.83M-26.84M-72.84M-6.12M-1.79M511.1K-3.39M2.68M4.56M-1.11M-3.46M-8.24M-2.21M2.77M205.97K-284.91K-49.62K9.95M-542.73K-251.69K-333.19K
Capital Expenditures-11.53M-3.34M-168.59K-1.53M-33.99M-4.14M-581.04K-27K-24.78K-17K5.3M92.35K-187.83K-1.37M-266.91K-265.81K-337.95K-1.02M-265.2K-372.41K-277.54K-162.98K-67.81K
CapEx % of Revenue43.29%14.05%0.83%16.43%357.19%357.6%52.73%1.73%1.09%1.03%456.67%4.77%6.45%77.91%---------
Acquisitions0-4.74M0-34.59M-37.62M05.02M0-1.64M2.99M0-915.73K-2.61M-6.37M20.33K-94.35K-199.01K015.84K6.7M00-216.22K
Investments-----------------------
Other Investing10.01M4.51M3.8M11.21M44.37K-2.74M-832.9K-258.49K220.15K-199.96K-740.34K-67.26K-395.17K712.37K461.88K826.26K174.86K963.09K86.31K-94.98K-25.85K14.63K-49.16K
Cash from Financing-18.67M-4M-12.12M-706.76K75.28M1.69M2.16M-50.66K6.99M95.08K00343.32K2.96M512.41K42.8M5.82M2.92M3.6M48.54K3.77M2.15M3.49M
Debt Issued (Net)-8.77M340K-10M-15.43M42.02M006.28M000000000000000
Equity Issued (Net)-10.45M-5.66M1.1M14.19M17.24M2.16M2.16M185.51K5.49M128.74K00343.32K0516.3K41.83M5.17M2.92M3.6M48.54K3.77M2.15M2.92M
Dividends Paid00000000000000000000000
Share Repurchases-10.45M-5.66M000000000000000000000
Other Financing553.7K1.32M-3.22M534.46K16.01M-470.1K0-6.51M1.5M-33.66K0002.96M-3.89K970.14K649.38K00000571.99K
Net Change in Cash-4.29M6.19M3.84M-5.85M-27.3M-13M-13.15M60.68M333.93K-1.81M-587.82K-5.37M-8.47M-19.77M2.31M38.35M2.25M-439.68K-1.93M6.66M361.8K-202.21K2.05M
Free Cash Flow3.8M3.32M6.89M15.3M-42.05M-11.17M-10.9M-4.4M-2.76M-3.95M1.63M-4.03M-5.62M-15.82M-5.35M-7.49M-4.11M-4.1M-5.75M-3.72M-3.14M-2.26M-1.17M
FCF Margin %14.28%13.94%33.96%164.76%-441.9%-963.93%-988.88%-281.14%-121.49%-238.67%140.95%-208%-192.92%-898.61%---------
FCF Growth %-70.09%-51.84%-54.98%136.39%-276.43%-2.52%-147.68%-59.33%30.17%-341.88%140.6%28.37%64.45%-195.81%28.6%-82.04%-0.35%28.67%-54.55%-18.46%-38.71%-92.65%-
FCF per Share0.030.030.060.14-0.47-0.13-0.13-0.05-0.04-0.050.02-0.06-0.08-0.26-0.10-0.19-0.14-0.15-0.23-0.16-0.15-0.13-0.12
FCF Conversion (FCF/Net Income)0.78x-2.07x-1.50x5.00x0.34x1.49x0.98x-0.10x0.59x1.98x0.74x0.27x0.41x0.69x0.54x0.74x0.82x1.30x0.88x-0.52x0.98x0.98x0.75x
Interest Paid660K3.82M4.16M4.29M0000000000000000000
Taxes Paid1.08M581K709K167K0000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

Exploration-driven cash flow volatility

Earnings Quality Lacks Cash Alignment

As reported in financial statements, EMX exhibits a highly erratic relationship between net income and operating cash flow, with the OCF/NI ratio swinging from -0.46 in 2024Q1 to 10.74 in 2025Q2, underscoring the disconnect between accounting profit and actual cash generation within the royalty model.

The extreme variance in the OCF/NI ratio suggests that net income is heavily influenced by non-cash items, such as fair value adjustments on equity holdings, rather than core operational performance. Investors should interpret this as a signal that reported earnings are an unreliable proxy for the company's ability to generate liquidity from its mineral interests.

FCF Volatility Hinders Capital Stability

Based on EMX's reported figures, free cash flow has demonstrated significant instability, oscillating between a peak of $6.5M in 2023Q3 and a deficit of $6.2M in 2025Q1, reflecting the lumpy nature of option payments and the high fixed costs inherent in the prospect generation business model.

The inability to maintain consistent positive free cash flow suggests that the company's current royalty portfolio is not yet sufficiently scaled to cover its aggressive exploration and evaluation overhead. This trajectory warrants caution, as it implies that the company remains dependent on periodic, non-recurring cash inflows to sustain its operations.

Working Capital Swings Mask Liquidity

According to recent SEC filings, EMX's working capital changes have been a primary driver of cash flow volatility, with a notable $5.2M inflow in 2025Q2 contrasting sharply with the $1.9M outflow observed in 2024Q3, indicating significant timing differences in royalty and option payment receipts.

These fluctuations suggest that the company's cash position is highly sensitive to the timing of partner payments and jurisdictional regulatory cycles. Analysts should monitor these swings closely, as they may obscure the underlying trend in recurring royalty revenue versus one-time transactional payments.

Capital Allocation Prioritizes Share Repurchases

Based on the provided data, EMX has consistently utilized cash for share repurchases, including $2.6M in 2025Q2, even during periods of negative free cash flow, which appears to prioritize shareholder return over the retention of liquidity for potential future royalty acquisitions or debt reduction.

This capital allocation strategy may indicate management's confidence in the long-term value of the asset base, yet it introduces financial risk given the company's inconsistent cash generation. Investors should consider whether this aggressive buyback pace is sustainable without a more reliable stream of production-based royalty income.

EMX — Frequently Asked Questions

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

How much cash does EMX Royalty Corporation (EMX) generate from operations?

EMX Royalty Corporation (EMX) generated $6.8M in net cash from operating activities in 2024. This reflects the cash generated directly from core business operations.

What is EMX Royalty Corporation's free cash flow?

EMX Royalty Corporation (EMX) generated $3.3M in free cash flow in 2024. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is EMX Royalty Corporation's capital expenditure (CapEx)?

EMX Royalty Corporation (EMX) spent $3.3M on capital expenditures in 2024. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does EMX Royalty Corporation distribute cash to shareholders?

In 2024, EMX Royalty Corporation (EMX) spent $5.7M on share repurchases. This shows the company's commitment to returning capital to its equity investors.