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
EQXEquinox Gold Corp.
$9.71$7.7B
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
HomeStocksEQXCash Flow

Equinox Gold Corp. (EQX) Cash Flow Statement

19Y historyFree accessUpdated daily

Free cash flow remains inconsistent due to high capital requirements, with CapEx/Revenue ratios frequently exceeding 20% and a significant $102.7 million working capital drain reported in 2026Q1.

EQX Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Mar'12Mar'11Mar'10Mar'09Mar'08Mar'07
Cash from Operations860.36M697.77M372.18M358.46M56.47M320.78M255.78M59.72M-23.01M-25.63M-6.99M-4.7M-2.73M-1.55M-204.22K-52.38K-336.81K-46.72K-36.31K-3
Operating CF Margin %-37.74%24.58%32.94%5.93%29.64%30.26%21.2%-76.29%-165.72%-654.16%---------
Operating CF Growth %828.97%87.48%3.83%534.75%-82.39%25.41%328.28%359.58%10.25%-266.57%-48.79%-72.31%-76.29%-657.61%-289.9%84.45%-620.99%-28.65%-1396182.15%-
Net Income610.94M-19.19M339.29M28.88M-106.03M554.89M22.29M-20.32M-26.53M-17.43M-2.71M-5.32M-3.84M-5.73M-225.15K-95.54K-261.07K-51.41K-43.79K-9.03K
Depreciation & Amortization637.22M526.58M211.9M220.01M188.84M-269.88M0010.64M894K146K4K3.5K2K2.3K00000
Stock-Based Compensation000007.33M8.14M5.63M5.65M1.59M182K413K946.5K04.64K00000
Deferred Taxes-10.63M0243.04M-14.12M7.62M-19.85M20.81M7.14M2.33M308K-1.48M85K-85.2K000-49.05K000
Other Non-Cash Items175.26M288.84M-364.03M295.77M53.86M-8.37M219.73M83.69M-8.32M-13.04M-927K69K270.5K4.26M-3118.24K006.25K0
Working Capital Changes-182.44M-98.45M-58.01M-172.09M-87.82M56.66M-15.19M-16.42M-5.57M2.05M-2.2M50K-20.9K-83.4K-18.62K34.92K-26.69K4.69K1.22K9.03K
Change in Receivables13.22M06.96M-27.59M-14.42M-3.78M157K-4.2M3.16M-3.52M-960K20K-27.8K157.8K-3.9K00000
Change in Inventory-104.48M0-72.37M-168.74M-69.61M20.22M20.55M-36.49M-5.55M-1.17M-553K000000000
Change in Payables22.63M018.74M20.45M1.13M37.08M00-3.02M6.58M-680.71K000000000
Cash from Investing365.94M-466.7M-1.11B-462.67M-419M-347.57M-131.17M-111.29M-240.67M-530K2.13M-1K-274K-611.6K-25.06K-25.72K-57.42K-22.99K00
Capital Expenditures-792.95M-704.47M-412.07M-523.3M-557.07M-344.22M-174.75M-97.58M-5.14M-21.48M-53K-1K-156.7K-259K-25.06K-25.72K-57.42K000
CapEx % of Revenue34.67%38.1%27.22%48.09%58.5%31.81%20.67%34.64%17.03%138.84%4.96%---------
Acquisitions1.07B240.48M-744.11M22.85M-3.34M-83.5M42.77M-14.59M-144.34M19.24M2.18M00-259K000000
Investments--------------------
Other Investing-718.41K-5.79M-3.73M-6.65M56.81M80.16M13.29M870K-91.2M196K205K0-117K-352.6K000-22.99K00
Cash from Financing-1.03B-40M792.48M92.5M254.31M-1.59M152.66M57M268.32M53.46M44.19M760K558.7K10.14M268.32K6.17K519.24K-2.34K142.79K105.75K
Debt Issued (Net)-979.23M3.58M530.51M98.45M262.62M-55.29M-33.98M52.34M191.18M-5.83M-3M00-337.2K235.88K00000
Equity Issued (Net)-5.57M0321.79M40.77M7.22M59.5M42.79M087.04M61.44M47.19M760K010.46M32.43K93.21K6.17K519.24K0194.5K
Dividends Paid-11.67M0000000000000000000
Share Repurchases-4.64M0000000000000000000
Other Financing-33.88M-43.58M-59.82M-46.72M-15.53M-5.8M143.85M4.66M-9.9M-2.15M00532.75K16.7K0000-2.34K-51.71K
Net Change in Cash191.26M167.43M47.33M-8.77M-109.3M-34.85M277.21M6.89M-2.14M27.33M39.66M-4.4M-2.79M7.9M-135.75K-80.16K125K-72.04K106.48K105.75K
Free Cash Flow67.42M-6.7M-39.89M-164.84M-500.6M-23.45M81.03M-37.85M-28.14M-47.11M-7.05M-4.7M-2.88M-1.81M-229.28K-78.1K-394.23K-46.72K-36.31K-3
FCF Margin %2.95%-0.36%-2.63%-15.15%-52.57%-2.17%9.58%-13.44%-93.32%-304.56%-659.12%---------
FCF Growth %255.09%83.21%75.8%67.07%-2035.12%-128.94%314.04%-34.5%40.26%-568.59%-49.88%-62.99%-59.69%-687.78%-193.57%80.19%-743.91%-28.65%-1396182.15%-
FCF per Share0.08-0.01-0.08-0.52-1.65-0.070.37-0.34-0.30-0.53-0.08-0.05-0.03-0.02-0.00-0.50-3.41-0.68-0.62-0.00
FCF Conversion (FCF/Net Income)0.11x3.10x1.10x12.41x-0.53x0.58x11.48x-3.25x0.46x1.53x2.91x0.88x0.71x0.27x0.91x0.55x1.29x0.91x0.83x0.00x
Interest Paid00000000000000000000
Taxes Paid00000000000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityModerate
Balance SheetStrained
Cash FlowImproving
Top Statement Risk

Operational volatility at Los Filos

Earnings Quality and Cash Disconnect

Based on reported financial data, the relationship between net income and operating cash flow remains highly erratic, with the OCF/NI ratio fluctuating from a massive 460.33 in 2024Q3 to a negative 0.72 in 2025Q1, highlighting significant non-cash distortions in reported profitability.

The extreme variance in the conversion ratio suggests that net income is frequently impacted by non-cash items, such as asset impairments or unrealized gains, which do not reflect the company's actual ability to generate liquidity. Investors should monitor whether the recent stabilization in OCF indicates a more predictable cash-generating profile as the Greenstone project matures.

FCF Volatility Amidst Growth Phase

As reported in recent filings, Equinox Gold's free cash flow trajectory has been inconsistent, swinging from a peak of $102.3 million in 2024Q4 to a low of -$121.5 million in 2024Q2, reflecting the heavy capital requirements of its ongoing expansion strategy.

The negative FCF margins observed in several periods indicate that the company has been aggressively reinvesting into its asset base, potentially at the expense of short-term shareholder returns. The transition to positive FCF in recent quarters suggests that the company may be nearing an inflection point where capital intensity begins to moderate relative to production.

Capital Intensity and Asset Replacement

According to historical cash flow statements, the company's capital intensity remains elevated, with CapEx/Revenue ratios frequently exceeding 20%, peaking at 47.1% in 2023Q4, which underscores the significant ongoing investment required to maintain and expand its multi-mine production profile.

High capital intensity suggests that a substantial portion of cash flow is being consumed by growth-oriented projects rather than maintenance, which may limit the company's ability to deleverage in the near term. Analysts should investigate whether these expenditures are successfully replacing depleted reserves or if they are merely sustaining current production levels.

Working Capital Drag on Liquidity

Based on reported figures, working capital changes have frequently acted as a cash drain, notably reaching a -$102.7 million outflow in 2026Q1, which suggests that inventory build-ups or timing differences in receivables are periodically suppressing the company's operating cash flow generation.

The recurring negative impact of working capital movements appears to be a structural feature of the company's operations, likely tied to the complexities of managing gold recovery cycles across multiple jurisdictions. This volatility warrants further investigation into whether these outflows are temporary timing issues or indicative of inefficient inventory management at specific sites.

Aggressive Capital Allocation Strategy

As evidenced by recent financial statements, the company has prioritized net acquisitions, such as the $833.5 million inflow in 2026Q1, while maintaining minimal dividend payments, signaling a management focus on rapid scale expansion over immediate cash returns to equity holders.

The reliance on acquisitions to drive growth suggests that the company is willing to accept significant balance sheet risk to secure future production capacity. Investors should monitor whether this strategy provides sufficient return on invested capital or if it continues to necessitate external financing that dilutes existing shareholders.

EQX — Frequently Asked Questions

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

How much cash does Equinox Gold Corp. (EQX) generate from operations?

Equinox Gold Corp. (EQX) generated $697.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Equinox Gold Corp.'s free cash flow?

Equinox Gold Corp. (EQX) reported negative free cash flow of $6.7M in 2025, indicating capital requirements exceeded cash from operations.

What is Equinox Gold Corp.'s capital expenditure (CapEx)?

Equinox Gold Corp. (EQX) spent $704.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.