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
EXKEndeavour Silver Corp.
$8.33$2.5B
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
HomeStocksEXKCash Flow

Endeavour Silver Corp. (EXK) Cash Flow Statement

24Y historyFree accessUpdated daily

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.

EXK Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Feb'04Feb'03Feb'02Feb'01
Cash from Operations80.11M55.56M19.11M11.77M54.99M23.46M38.96M-9.58M26.65M15.59M22.97M32.65M38.76M76.54M76.02M48.83M32.68M12.25M-4.62M-2.36M2.18M-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-31.48M6.12M6.2M13.96M1.16M-48.07M-12.44M9.68M3.91M-149.94M-74.53M-89.47M42.12M18.75M7.08M-1.93M-18M-12.2M-3.56M-583.6K-125.24K-20.82K10.98K
Depreciation & Amortization60.56M031.13M28.79M26.09M24.53M28.86M33.02M38.78M16.99M14.26M40.6M54.66M53.9M29.95M17.27M15.45M11.26M8.38M4.68M2.57M237290527259
Stock-Based Compensation4.02M03.24M3.62M3.88M3.64M3M3.19M2.43M2.86M3.48M2.88M3.6M3.54M4.72M4.86M4.68M1.8M2.35M000000
Deferred Taxes-22.16M0-3.42M786K12.37M12.25M-5.21M2.36M-9.75M-6.42M-38K1.17M-42.83M-20.46M2.13M8.04M6.05M4.07M21K300K1.37M0000
Other Non-Cash Items55.09M160.46M27.77M-2.3M5.49M-22.13M1.01M602K3.14M473K2.34M140.52M88.39M134.07M4M14.93M125K142K2.92M5.62M3.43M196.36K3.33K-2.7K-35.1K
Working Capital Changes4.26M16.28M-8.13M-25.24M967K-8.78M10.14M-684K4.49M-7.99M-983K-2.59M9.47M-5.04M-6.91M-15.03M-700K-3.1M-291K-1.58M-2.91M-7.82K12.96K5.99K3.55K
Change in Receivables-47.08M-44.26M-234K-20.1M-8.23M224K2.13M1.6M7.3M-8.52M-1.89M-4.63M2.96M-3.11M-25.39M901K-2.83M-1.26M52K000000
Change in Inventory-28.92M-20.25M-7.9M-6.88M5.23M-11.1M-2M511K-3.3M884K2.79M2.65M647K9.49M-13.53M-14.04M-4.95M-2.04M-662K634K-2.17M0000
Change in Payables53.3M59.02M-5.54M367K2.45M3.79M7.96M-94K421K963K-1.15M1.58M187K-17.31M25.55M0000000000
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-114.8K7.03K8.75K29.48K
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-15.25K0-4.12K-4.68K
CapEx % of Revenue27.3%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-73.36M0000011.26K000000-100M00000-64.96K0-24.33K00
Investments-------------------------
Other Investing3.05M1.02M8.63M8.37M384K10.11M190K11K1K72K449K0-82K-65K-190K0000-6.08M0-99.55K15.56K034.17K
Cash from Financing296.65M308M236M48.13M36.76M56.65M27.54M21.2M8.89M-10.32M48.46M-7.31M-544K23.28M10.27M19.86M56.27M29.96M2.26M9.84M28M802.88K202.17K00
Debt Issued (Net)197.04M197.9M115.52M-6.33M-5.27M-3.74M-3.41M-1.59M0-9.32M-1.18M-6.84M-4M24M9M0010.03M0000-19.81K00
Equity Issued (Net)71.88M79.06M122.37M60.67M46M57.63M26.37M23.56M8.27M055.35M000019.97M60.38M19.37M2.26M9.84M29.8M9.09M822.9K202.17K0
Dividends Paid0000000000000000-989K-794K0000000
Share Repurchases00000-2.36M0000000000-3.12M-1.67M-282K-47K00000
Other Financing27.73M31.03M-1.89M-6.21M-3.97M2.76M4.59M-764K616K-995.33K-5.71M-469.5K3.46M-717K1.27M-119K-4.11M1.35M-306.24K862.15K-1.79M032600
Net Change in Cash158.47M108.64M71.15M-48.1M-19.91M42.22M37.72M-10.01M-4.9M-34.04M51.9M-10.63M-3.96M16.39M-56.82M7.4M41.34M23.12M-12.99M-15.29M16.01M293.26K100.53K-8.26K9.17K
Free Cash Flow-85.99M-116.61M-176.27M-106.02M-54.72M-30.63M13.43M-31.38M-13.75M-24.25M3.33M-3.02M-2.98M-11.97M9.79M1.89M2.51M-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-0.26-0.41-0.73-0.54-0.30-0.180.09-0.23-0.11-0.190.03-0.03-0.03-0.120.100.020.04-0.09-0.35-0.44-0.23-0.06-0.03-1.14-0.00
FCF Conversion (FCF/Net Income)4.06x-0.46x-0.61x1.92x8.87x1.68x33.62x0.20x-2.14x1.61x5.87x-0.22x-0.52x-0.86x1.80x2.60x4.62x-6.36x0.26x0.19x-0.61x0.68x0.87x0.82x-1.85x
Interest Paid0000000000000000000000000
Taxes Paid005.17M7M6.34M992K1.64M3.44M3.45M8.02M9.47M11.49M13.8M000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetStrained
Cash FlowBurning
Top Statement Risk

Terronera project execution risk

Persistent Disconnect Between Earnings Quality

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.

Negative Free Cash Flow Trajectory

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.

Capital Intensity Constraining Liquidity Position

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.

Volatile Working Capital Management Trends

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.

EXK — Frequently Asked Questions

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

How much cash does Endeavour Silver Corp. (EXK) generate from operations?

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.

What is Endeavour Silver Corp.'s free cash flow?

Endeavour Silver Corp. (EXK) reported negative free cash flow of $116.6M in 2025, indicating capital requirements exceeded cash from operations.

What is Endeavour Silver Corp.'s capital expenditure (CapEx)?

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.