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
GROY
← 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
GROYGold Royalty Corp.
$2.76$484M
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
HomeStocksGROYCash Flow

Gold Royalty Corp. (GROY) Cash Flow Statement

6Y historyFree accessUpdated daily

Free cash flow reached a 58.8% margin in 2026Q1, with an OCF/NI ratio of 2.38 indicating that non-cash depletion charges continue to obscure underlying cash generation.

GROY Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Sep'22Sep'21Sep'20
Cash from Operations6.65M1M2.54M-7.92M-19.26M-11.95M331
Operating CF Margin %-6.41%25.17%-259.88%-488.39%-6224.24%-
Operating CF Growth %5970.91%-60.68%132.1%58.88%-61.19%-3610366.47%-
Net Income-1.11M-4.13M-3.41M-26.76M-17.35M-15.01M-140.63K
Depreciation & Amortization2.76M2.74M79K1.01M72K5.18K45
Stock-Based Compensation1.21M02.34M-2.24M3.15M2.99M0
Deferred Taxes125.53K-528K-6.48M-6.18M-129K1.81M0
Other Non-Cash Items6.32M3.43M8.68M25.83M1.11M-63.59K331
Working Capital Changes-2.65M-512K1.34M-1.83M-6.12M-1.69M140.59K
Change in Receivables-4.04M-1.08M335K-215K-655K-149.82K-241
Change in Inventory0000000
Change in Payables278K000-8.35M23.33K0
Cash from Investing-74.53M-68.72M-44.07M-33.56M10.58M-69.17M0
Capital Expenditures-101.2M-72.96M-46.1M-28.7M-19.71M-10.98M0
CapEx % of Revenue515%467.39%456.28%941.63%499.75%5717.99%-
Acquisitions26.21M3.25M009.98M-58.25M0
Investments-------
Other Investing465K561K1.86M-8.16M1.81M59.98K0
Cash from Financing78.25M77.86M42.35M37.08M5.83M90.95M37.54K
Debt Issued (Net)-28.7M-26.19M14.53M----
Equity Issued (Net)112.8M107.21M31.98M----
Dividends Paid000-2.6M-4.03M00
Share Repurchases0000-856K00
Other Financing-5.85M-3.16M-4.16M-76K9.92M90.95M187.69K
Net Change in Cash10.38M10.14M824K-5.61M-2.86M9.87M37.87K
Free Cash Flow6.65M1M-43.55M-36.62M-38.97M-22.93M331
FCF Margin %33.87%6.41%-431.11%-1201.51%-988.13%-11942.23%-
FCF Growth %115.61%102.3%-18.93%6.03%-69.98%-6926989.43%-
FCF per Share0.030.01-0.27-0.25-0.30-0.680.00
FCF Conversion (FCF/Net Income)-5.99x-0.24x-0.75x0.30x1.11x0.69x-0.00x
Interest Paid000----
Taxes Paid000----

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrained
Balance SheetHealthy
Cash FlowImproving
Top Statement Risk

Operator production timeline dependency

Earnings Quality and Cash Divergence

Based on reported financial statements, Gold Royalty Corp. exhibits a volatile relationship between net income and operating cash flow, with the 2026Q1 OCF/NI ratio of 2.38 highlighting that non-cash depletion charges continue to significantly depress reported earnings relative to the actual cash generated by the royalty portfolio.

The persistent gap between net income and operating cash flow suggests that the company's accounting profitability is currently obscured by non-cash amortization of royalty interests. Investors should monitor whether this conversion ratio stabilizes as the portfolio matures, as the current disparity makes traditional P/E metrics largely irrelevant for assessing the firm's true cash-generating capacity.

Free Cash Flow Inflection Point

As indicated by recent quarterly data, Gold Royalty Corp. has transitioned from a period of consistent cash burn to a positive FCF margin of 58.8% in 2026Q1, signaling that the underlying royalty assets are finally beginning to outpace the company's corporate overhead and capital expenditure requirements.

The shift to positive free cash flow appears to be a direct result of the Odyssey project and other core assets reaching commercial production phases. While this trajectory is encouraging, the sustainability of these margins remains contingent on the operational consistency of third-party mine operators rather than internal management initiatives.

Capital Intensity and Asset Growth

According to historical cash flow filings, the company's capital expenditure profile has been highly irregular, with a significant $30.3M outlay in 2026Q1 following periods of minimal investment, reflecting an aggressive strategy of acquiring new royalty interests to expand the long-term production pipeline.

The high capital intensity relative to revenue suggests that management is prioritizing the acquisition of future growth options over immediate cash preservation. This capital allocation strategy warrants further investigation, as it implies that the company may continue to require external financing or share issuance if organic cash flow cannot fully fund these large-scale portfolio expansions.

Strategic Capital Allocation and Dilution

Based on the provided cash flow data, Gold Royalty Corp. has focused its capital deployment almost exclusively on asset acquisitions rather than shareholder returns, with no dividends or buybacks reported, underscoring a growth-at-all-costs philosophy that has historically relied on equity-based financing to fund its expansion.

The absence of capital returns to shareholders suggests that management views the current stage of the business cycle as a window for aggressive land-package accumulation. Investors should monitor whether this deployment strategy shifts toward dividends as the core royalty assets reach peak production, or if the company remains committed to perpetual portfolio expansion.

GROY — Frequently Asked Questions

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

How much cash does Gold Royalty Corp. (GROY) generate from operations?

Gold Royalty Corp. (GROY) generated $1.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

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

Gold Royalty Corp. (GROY) generated $1.0M in free cash flow in 2025. 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 Gold Royalty Corp.'s capital expenditure (CapEx)?

Gold Royalty Corp. (GROY) spent $73.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.