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.
| 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 | Mar'12 | Mar'11 | Mar'10 | Mar'09 | Mar'08 | Mar'07 |
|---|
| Cash from Operations | 860.36M | 697.77M | 372.18M | 358.46M | 56.47M | 320.78M | 255.78M | 59.72M | -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 Income | 610.94M | -19.19M | 339.29M | 28.88M | -106.03M | 554.89M | 22.29M | -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 & Amortization | 637.22M | 526.58M | 211.9M | 220.01M | 188.84M | -269.88M | 0 | 0 | 10.64M | 894K | 146K | 4K | 3.5K | 2K | 2.3K | 0 | 0 | 0 | 0 | 0 |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 7.33M | 8.14M | 5.63M | 5.65M | 1.59M | 182K | 413K | 946.5K | 0 | 4.64K | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -10.63M | 0 | 243.04M | -14.12M | 7.62M | -19.85M | 20.81M | 7.14M | 2.33M | 308K | -1.48M | 85K | -85.2K | 0 | 0 | 0 | -49.05K | 0 | 0 | 0 |
| Other Non-Cash Items | 175.26M | 288.84M | -364.03M | 295.77M | 53.86M | -8.37M | 219.73M | 83.69M | -8.32M | -13.04M | -927K | 69K | 270.5K | 4.26M | -311 | 8.24K | 0 | 0 | 6.25K | 0 |
| Working Capital Changes | -182.44M | -98.45M | -58.01M | -172.09M | -87.82M | 56.66M | -15.19M | -16.42M | -5.57M | 2.05M | -2.2M | 50K | -20.9K | -83.4K | -18.62K | 34.92K | -26.69K | 4.69K | 1.22K | 9.03K |
| Change in Receivables | 13.22M | 0 | 6.96M | -27.59M | -14.42M | -3.78M | 157K | -4.2M | 3.16M | -3.52M | -960K | 20K | -27.8K | 157.8K | -3.9K | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -104.48M | 0 | -72.37M | -168.74M | -69.61M | 20.22M | 20.55M | -36.49M | -5.55M | -1.17M | -553K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 22.63M | 0 | 18.74M | 20.45M | 1.13M | 37.08M | 0 | 0 | -3.02M | 6.58M | -680.71K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 365.94M | -466.7M | -1.11B | -462.67M | -419M | -347.57M | -131.17M | -111.29M | -240.67M | -530K | 2.13M | -1K | -274K | -611.6K | -25.06K | -25.72K | -57.42K | -22.99K | 0 | 0 |
| 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 | -57.42K | 0 | 0 | 0 |
| CapEx % of Revenue | 34.67% | 38.1% | 27.22% | 48.09% | 58.5% | 31.81% | 20.67% | 34.64% | 17.03% | 138.84% | 4.96% | - | - | - | - | - | - | - | - | - |
| Acquisitions | 1.07B | 240.48M | -744.11M | 22.85M | -3.34M | -83.5M | 42.77M | -14.59M | -144.34M | 19.24M | 2.18M | 0 | 0 | -259K | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -718.41K | -5.79M | -3.73M | -6.65M | 56.81M | 80.16M | 13.29M | 870K | -91.2M | 196K | 205K | 0 | -117K | -352.6K | 0 | 0 | 0 | -22.99K | 0 | 0 |
| Cash from Financing | -1.03B | -40M | 792.48M | 92.5M | 254.31M | -1.59M | 152.66M | 57M | 268.32M | 53.46M | 44.19M | 760K | 558.7K | 10.14M | 268.32K | 6.17K | 519.24K | -2.34K | 142.79K | 105.75K |
| Debt Issued (Net) | -979.23M | 3.58M | 530.51M | 98.45M | 262.62M | -55.29M | -33.98M | 52.34M | 191.18M | -5.83M | -3M | 0 | 0 | -337.2K | 235.88K | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | -5.57M | 0 | 321.79M | 40.77M | 7.22M | 59.5M | 42.79M | 0 | 87.04M | 61.44M | 47.19M | 760K | 0 | 10.46M | 32.43K | 93.21K | 6.17K | 519.24K | 0 | 194.5K |
| Dividends Paid | -11.67M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -4.64M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -33.88M | -43.58M | -59.82M | -46.72M | -15.53M | -5.8M | 143.85M | 4.66M | -9.9M | -2.15M | 0 | 0 | 532.75K | 16.7K | 0 | 0 | 0 | 0 | -2.34K | -51.71K |
| Net Change in Cash | 191.26M | 167.43M | 47.33M | -8.77M | -109.3M | -34.85M | 277.21M | 6.89M | -2.14M | 27.33M | 39.66M | -4.4M | -2.79M | 7.9M | -135.75K | -80.16K | 125K | -72.04K | 106.48K | 105.75K |
| Free Cash Flow | 67.42M | -6.7M | -39.89M | -164.84M | -500.6M | -23.45M | 81.03M | -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 Share | 0.08 | -0.01 | -0.08 | -0.52 | -1.65 | -0.07 | 0.37 | -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) | 0.11x | 3.10x | 1.10x | 12.41x | -0.53x | 0.58x | 11.48x | -3.25x | 0.46x | 1.53x | 2.91x | 0.88x | 0.71x | 0.27x | 0.91x | 0.55x | 1.29x | 0.91x | 0.83x | 0.00x |
| Interest Paid | 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 |
Operational volatility at Los Filos
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.
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.
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.
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.
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.
Quick answers to the most common questions about buying EQX stock.
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.
Equinox Gold Corp. (EQX) reported negative free cash flow of $6.7M in 2025, indicating capital requirements exceeded cash from operations.
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.