The company continues to face structural cash flow challenges, evidenced by a negative free cash flow trajectory that reached a -120.2% margin in 2024Q4.
| 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 | Feb'04 | Feb'03 | Feb'02 | Feb'01 |
|---|
| Cash from Operations | 80.11M | 55.56M | 19.11M | 11.77M | 54.99M | 23.46M | 38.96M | -9.58M | 26.65M | 15.59M | 22.97M | 32.65M | 38.76M | 76.54M | 76.02M | 48.83M | 32.68M | 12.25M | -4.62M | -2.36M | 2.18M | -394.83K | -108.66K | -17.01K | -20.31K |
| Operating CF Margin % | - | 11.86% | 8.78% | 5.73% | 26.17% | 14.19% | 28.14% | -7.87% | 17.71% | 10.36% | 14.65% | 17.79% | 19.68% | 27.65% | 36.53% | 38.15% | 37.78% | 24.12% | -11.77% | -7.29% | 14.33% | - | - | - | -3121100.76% |
| Operating CF Growth % | 1131.96% | 190.67% | 62.37% | -78.6% | 134.39% | -39.79% | 506.81% | -135.94% | 70.93% | -32.13% | -29.64% | -15.78% | -49.36% | 0.69% | 55.68% | 49.41% | 166.9% | 364.84% | -96.18% | -207.88% | 653.35% | -263.37% | -538.86% | 16.27% | - |
| Net Income | -21.19M | -121.18M | -31.48M | 6.12M | 6.2M | 13.96M | 1.16M | -48.07M | -12.44M | 9.68M | 3.91M | -149.94M | -74.53M | -89.47M | 42.12M | 18.75M | 7.08M | -1.93M | -18M | -12.2M | -3.56M | -583.6K | -125.24K | -20.82K | 10.98K |
| Depreciation & Amortization | 60.56M | 0 | 31.13M | 28.79M | 26.09M | 24.53M | 28.86M | 33.02M | 38.78M | 16.99M | 14.26M | 40.6M | 54.66M | 53.9M | 29.95M | 17.27M | 15.45M | 11.26M | 8.38M | 4.68M | 2.57M | 237 | 290 | 527 | 259 |
| Stock-Based Compensation | 4.02M | 0 | 3.24M | 3.62M | 3.88M | 3.64M | 3M | 3.19M | 2.43M | 2.86M | 3.48M | 2.88M | 3.6M | 3.54M | 4.72M | 4.86M | 4.68M | 1.8M | 2.35M | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -22.16M | 0 | -3.42M | 786K | 12.37M | 12.25M | -5.21M | 2.36M | -9.75M | -6.42M | -38K | 1.17M | -42.83M | -20.46M | 2.13M | 8.04M | 6.05M | 4.07M | 21K | 300K | 1.37M | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 55.09M | 160.46M | 27.77M | -2.3M | 5.49M | -22.13M | 1.01M | 602K | 3.14M | 473K | 2.34M | 140.52M | 88.39M | 134.07M | 4M | 14.93M | 125K | 142K | 2.92M | 5.62M | 3.43M | 196.36K | 3.33K | -2.7K | -35.1K |
| Working Capital Changes | 4.26M | 16.28M | -8.13M | -25.24M | 967K | -8.78M | 10.14M | -684K | 4.49M | -7.99M | -983K | -2.59M | 9.47M | -5.04M | -6.91M | -15.03M | -700K | -3.1M | -291K | -1.58M | -2.91M | -7.82K | 12.96K | 5.99K | 3.55K |
| Change in Receivables | -47.08M | -44.26M | -234K | -20.1M | -8.23M | 224K | 2.13M | 1.6M | 7.3M | -8.52M | -1.89M | -4.63M | 2.96M | -3.11M | -25.39M | 901K | -2.83M | -1.26M | 52K | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -28.92M | -20.25M | -7.9M | -6.88M | 5.23M | -11.1M | -2M | 511K | -3.3M | 884K | 2.79M | 2.65M | 647K | 9.49M | -13.53M | -14.04M | -4.95M | -2.04M | -662K | 634K | -2.17M | 0 | 0 | 0 | 0 |
| Change in Payables | 53.3M | 59.02M | -5.54M | 367K | 2.45M | 3.79M | 7.96M | -94K | 421K | 963K | -1.15M | 1.58M | 187K | -17.31M | 25.55M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -206.79M | -244.51M | -183.46M | -107.19M | -111.45M | -38.01M | -29.81M | -21.79M | -40.4M | -39.71M | -19.07M | -35.66M | -41.83M | -83.39M | -144.32M | -59.82M | -47.62M | -19.08M | -10.63M | -22.78M | -14.17M | -114.8K | 7.03K | 8.75K | 29.48K |
| Capital Expenditures | -166.1M | -172.16M | -195.39M | -117.79M | -109.72M | -54.09M | -25.54M | -21.8M | -40.4M | -39.84M | -19.64M | -35.66M | -41.75M | -88.52M | -66.24M | -46.94M | -30.18M | -17.07M | -12.63M | -17.65M | -10.93M | -15.25K | 0 | -4.12K | -4.68K |
| CapEx % of Revenue | 27.3% | 36.75% | 89.78% | 57.33% | 52.21% | 32.72% | 18.44% | 17.91% | 26.84% | 26.47% | 12.53% | 19.43% | 21.2% | 31.98% | 31.83% | 36.67% | 34.88% | 33.61% | 32.12% | 54.61% | 71.7% | - | - | - | 719900.18% |
| Acquisitions | -44.53M | -73.36M | 0 | 0 | 0 | 0 | 0 | 11.26K | 0 | 0 | 0 | 0 | 0 | 0 | -100M | 0 | 0 | 0 | 0 | 0 | -64.96K | 0 | -24.33K | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 3.05M | 1.02M | 8.63M | 8.37M | 384K | 10.11M | 190K | 11K | 1K | 72K | 449K | 0 | -82K | -65K | -190K | 0 | 0 | 0 | 0 | -6.08M | 0 | -99.55K | 15.56K | 0 | 34.17K |
| Cash from Financing | 296.65M | 308M | 236M | 48.13M | 36.76M | 56.65M | 27.54M | 21.2M | 8.89M | -10.32M | 48.46M | -7.31M | -544K | 23.28M | 10.27M | 19.86M | 56.27M | 29.96M | 2.26M | 9.84M | 28M | 802.88K | 202.17K | 0 | 0 |
| Debt Issued (Net) | 197.04M | 197.9M | 115.52M | -6.33M | -5.27M | -3.74M | -3.41M | -1.59M | 0 | -9.32M | -1.18M | -6.84M | -4M | 24M | 9M | 0 | 0 | 10.03M | 0 | 0 | 0 | 0 | -19.81K | 0 | 0 |
| Equity Issued (Net) | 71.88M | 79.06M | 122.37M | 60.67M | 46M | 57.63M | 26.37M | 23.56M | 8.27M | 0 | 55.35M | 0 | 0 | 0 | 0 | 19.97M | 60.38M | 19.37M | 2.26M | 9.84M | 29.8M | 9.09M | 822.9K | 202.17K | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -989K | -794K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | -2.36M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.12M | -1.67M | -282K | -47K | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 27.73M | 31.03M | -1.89M | -6.21M | -3.97M | 2.76M | 4.59M | -764K | 616K | -995.33K | -5.71M | -469.5K | 3.46M | -717K | 1.27M | -119K | -4.11M | 1.35M | -306.24K | 862.15K | -1.79M | 0 | 326 | 0 | 0 |
| Net Change in Cash | 158.47M | 108.64M | 71.15M | -48.1M | -19.91M | 42.22M | 37.72M | -10.01M | -4.9M | -34.04M | 51.9M | -10.63M | -3.96M | 16.39M | -56.82M | 7.4M | 41.34M | 23.12M | -12.99M | -15.29M | 16.01M | 293.26K | 100.53K | -8.26K | 9.17K |
| Free Cash Flow | -85.99M | -116.61M | -176.27M | -106.02M | -54.72M | -30.63M | 13.43M | -31.38M | -13.75M | -24.25M | 3.33M | -3.02M | -2.98M | -11.97M | 9.79M | 1.89M | 2.51M | -4.82M | -17.25M | -20.01M | -8.75M | -410.08K | -108.66K | -21.13K | -25K |
| FCF Margin % | -14.13% | -24.89% | -80.99% | -51.6% | -26.04% | -18.53% | 9.7% | -25.78% | -9.14% | -16.11% | 2.13% | -1.64% | -1.52% | -4.33% | 4.7% | 1.48% | 2.9% | -9.49% | -43.89% | -61.9% | -57.37% | - | - | - | -3841000.94% |
| FCF Growth % | 50.22% | 33.85% | -66.27% | -93.74% | -78.65% | -328.16% | 142.79% | -128.2% | 43.29% | -827.2% | 210.58% | -1% | 75.07% | -222.37% | 417.72% | -24.64% | 152.04% | 72.06% | 13.78% | -128.77% | -2032.56% | -277.4% | -414.33% | 15.49% | - |
| FCF per Share | -0.26 | -0.41 | -0.73 | -0.54 | -0.30 | -0.18 | 0.09 | -0.23 | -0.11 | -0.19 | 0.03 | -0.03 | -0.03 | -0.12 | 0.10 | 0.02 | 0.04 | -0.09 | -0.35 | -0.44 | -0.23 | -0.06 | -0.03 | -1.14 | -0.00 |
| FCF Conversion (FCF/Net Income) | 4.06x | -0.46x | -0.61x | 1.92x | 8.87x | 1.68x | 33.62x | 0.20x | -2.14x | 1.61x | 5.87x | -0.22x | -0.52x | -0.86x | 1.80x | 2.60x | 4.62x | -6.36x | 0.26x | 0.19x | -0.61x | 0.68x | 0.87x | 0.82x | -1.85x |
| Interest Paid | 0 | 0 | 0 | 0 | 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 | 5.17M | 7M | 6.34M | 992K | 1.64M | 3.44M | 3.45M | 8.02M | 9.47M | 11.49M | 13.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terronera project execution risk
As reported in recent financial filings, Endeavour Silver’s operating cash flow consistently fails to track with net income, evidenced by an OCF/NI ratio that frequently turns negative, suggesting that reported earnings are heavily impacted by non-cash charges rather than actual cash generation from core mining operations.
The recurring divergence between net income and operating cash flow indicates that the company's accounting earnings may not reflect its underlying liquidity reality. Investors should monitor this gap, as it suggests that the firm's ability to fund operations internally remains compromised despite periods of positive net income.
Based on the provided cash flow data, the company has maintained a negative free cash flow trajectory for ten consecutive quarters, with FCF margins reaching as low as -120.2% in 2024Q4, underscoring a structural reliance on external financing to sustain its ongoing capital-intensive mining activities.
The persistent cash burn highlights the company's current status as a developer rather than a self-sustaining producer. This trajectory implies that until the Terronera project reaches commercial production, the firm will likely remain dependent on equity markets to bridge the gap between operational outflows and capital requirements.
According to the company's quarterly cash flow statements, capital expenditure has remained elevated, with CapEx/Revenue ratios peaking at 108.7% in 2024Q4, reflecting the heavy investment burden required to maintain legacy assets while simultaneously funding the construction of the new Terronera project in Mexico.
The high capital intensity suggests that the company is in a critical transition phase where asset replacement and growth spending are consuming all available cash. This level of spending warrants further investigation into whether current project timelines are realistic given the company's limited internal cash generation capacity.
As indicated by the quarterly cash flow data, working capital changes have been highly erratic, swinging from a $17.8M outflow in 2026Q1 to a $14.6M inflow in 2025Q3, which suggests significant variability in inventory management and the timing of dore shipments to the refinery.
This volatility in working capital may indicate challenges in managing the supply chain or potential bottlenecks in the concentrate sales process. Such fluctuations complicate cash flow forecasting and suggest that the company's liquidity position is sensitive to short-term operational timing differences.
Quick answers to the most common questions about buying EXK stock.
Endeavour Silver Corp. (EXK) generated $55.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Endeavour Silver Corp. (EXK) reported negative free cash flow of $116.6M in 2025, indicating capital requirements exceeded cash from operations.
Endeavour Silver Corp. (EXK) spent $172.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.