Cash flow generation remains volatile, with free cash flow fluctuating from a negative $308.9K in 2025Q3 to a positive $4.0M in 2025Q4, reflecting lumpy capital intensity.
| 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 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 |
|---|
| Cash from Operations | 25.48M | 19.1M | 10.84M | 2.1M | -1.82M | -1.35M | -482.42K | 206.41K | -1.42M | 337.62K | -672.94K | -117.31K | -1.2M | -334.52K | 377.16K | 254.25K | -547.94K | -329.63K | -1.36M | -1.12M | -805.89K | -292.67K | -805.03K | -156.08K | -30.63K | -6K | -17.05K | 15.78K | 3.95K |
| Operating CF Margin % | - | 45.04% | 42.07% | 15.41% | -18.97% | -17.71% | -8.5% | 3.37% | -38.99% | 7.89% | -123.53% | -6.2% | -1301.82% | -294.21% | 41.71% | 17.5% | -267.63% | -73.11% | -2688.45% | -1120.86% | -237.67% | -112.01% | - | - | -545.77% | -73.41% | -193.15% | -2000.38% | 65.67% |
| Operating CF Growth % | 575.34% | 76.23% | 415.15% | 215.79% | -34.5% | -180.05% | -333.72% | 114.59% | -519.15% | 150.17% | -473.67% | 90.26% | -260.12% | -188.7% | 48.34% | 146.4% | -66.23% | 75.75% | -21.32% | -39.02% | -175.36% | 63.65% | -415.79% | -409.49% | -410.4% | 64.8% | -208.03% | 299.97% | - |
| Net Income | 21.41M | 0 | 8.75M | 1.07M | -2.63M | -3.26M | -739.94K | -726.51K | 752.28K | -22.12K | -1.36M | -282.09K | -1.44M | -798.98K | -722.89K | -473.08K | -540.83K | -850.79K | -1.42M | -1.45M | -991.6K | -590.49K | -922.55K | -379.27K | -35.69K | -6.45K | -20.49K | -1.14K | 5.94K |
| Depreciation & Amortization | 1.87M | 0 | 1.95M | 1.47M | 984.08K | 814.42K | 575.67K | 580K | 367.94K | 156.04K | 30.19K | 150.37K | 46.36K | 99.36K | 144.39K | 93.93K | 59.69K | 125.47K | 204.28K | 159.77K | 122.78K | 57.79K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock-Based Compensation | 495.15K | 0 | 0 | 0 | 579.6K | 1.16M | 0 | 190.02K | 42.02K | 141.41K | 292.24K | 148.34K | 201.93K | 7.25K | 9.75K | 0 | 17.43K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 794.59K | 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 | 0 | 0 | 0 |
| Other Non-Cash Items | 11.85M | 20.85M | 18.28K | 3.86K | 69.81K | 6.17K | -339.18K | 342.41K | -2.9M | 264.19K | 385.76K | -167.46K | 5.53K | 474.43K | 800.78K | 716.1K | -51.63K | 352.93K | -114.61K | 147.11K | 98.95K | 216.39K | 117.3K | 206.04K | 3.73K | -124 | 3.44K | 16.93K | -2K |
| Working Capital Changes | -1.65M | -1.75M | 113.76K | -440K | -819.49K | -68.51K | 21.03K | -179.52K | 321.67K | -201.89K | -20.12K | 33.53K | -22.37K | -116.59K | 145.13K | -82.7K | -32.6K | 42.76K | -25.1K | 26.05K | -36.02K | 23.64K | 216 | 17.16K | 1.33K | 570 | 0 | 0 | 0 |
| Change in Receivables | -2.09M | -2.34M | -540.64K | -129.02K | -499.29K | -143.67K | 39.38K | 0 | 235.75K | -253.48K | -54.32K | 102.05K | 0 | -36.45K | 0 | 0 | -7.5K | 4.61K | 0 | 12.35K | -13.63K | -89.16K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -62.16K | -65.19K | -23.24K | -258.37K | -404.59K | 188.81K | -177.39K | 0 | 42.21K | -60.83K | -184.32K | 0 | 0 | 19.46K | -1.05K | -2.03K | -14.55K | 97.26K | 42.57K | 42.57K | -63.28K | -68.81K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -124.3K | 898.51K | 521.86K | -95.32K | -63.06K | -33.89K | 161.19K | 0 | 37.69K | 120.69K | 184.86K | -25.16K | 37.71K | -69.84K | -12.01K | 85.08K | -19.38K | 18.18K | -18.87K | -36.88K | 15.36K | 89.16K | 0 | 3.68K | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -59.01M | -61.46M | -20.76M | -2.1M | -2.37M | -3.09M | -1.59M | 79.78K | 2.15M | -176.79K | -448.95K | -316.72K | -643.97K | 21.92K | -1.9M | -2.09M | 12.41K | 69.86K | -175.48K | -243.55K | -476.97K | -30.6K | -294.73K | -56.84K | -167.59K | 25.57K | 25.57K | 1.17K | 18 |
| Capital Expenditures | -11.88M | -13.06M | -5.79M | -2.18M | -2.14M | -3.09M | -1.59M | -120.22K | -703.88K | -204.86K | -234.48K | -147.24K | -600.87K | -14.58K | -1.09M | -2.25M | -24.04K | -7.39K | -104.92K | -200.49K | -389.47K | -30.6K | -294.73K | -16.84K | 0 | 0 | 0 | 0 | -5.56K |
| CapEx % of Revenue | 23.94% | 30.79% | 22.47% | 15.93% | 22.38% | 40.51% | 28.08% | 1.96% | 19.39% | 4.78% | 43.04% | 7.79% | 649.32% | 12.83% | 120.59% | 154.64% | 11.74% | 1.64% | 207.53% | 200.58% | 114.86% | 11.71% | - | - | 25.07% | - | - | - | 92.54% |
| Acquisitions | 46.12K | 94.89K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -179.48K | -100K | -99.5K | -822.5K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -47.79M | -28.73K | -14.98M | 84.21K | -223.7K | 0 | 0 | 200K | 3M | 28.07K | 10.53K | 10K | 86.67K | 136K | 9.9K | 152.68K | 36.45K | 50K | -73.11K | -314.14K | -80K | 0 | 0 | -40K | -167.59K | 25.57K | 25.57K | -351 | 1.08K |
| Cash from Financing | 53.02M | 51.14M | 8.74M | 647.19K | 3.85M | 3.88M | 4.4M | -317.16K | -606.84K | -191.04K | 1.21M | 159.77K | 1.55M | 938.79K | 922.94K | 2.1M | 858.76K | -27.4K | 1.58M | 1.56M | 1.34M | 188.37K | 905.26K | 518.75K | 238.45K | -5.83K | -7.03K | -15.59K | -3.9K |
| Debt Issued (Net) | -1.24M | -1.15M | -2.38M | -1.1M | -903.93K | 1.14M | 1.1M | -364.71K | -1.42M | -936.19K | 11.23K | 234.77K | -158.94K | -93.22K | -29.83K | -124.07K | -155.33K | -61.9K | -156.44K | -94.77K | -25.68K | -14.73K | -4.92K | 0 | -5.92K | -5.83K | -7.03K | 0 | -3.9K |
| Equity Issued (Net) | 32.51M | 52.26M | 9.12M | 1.72M | 3.68M | 2.58M | 2.91M | 0 | 1.21M | 1.39M | 92.5K | 0 | 1.49M | 1M | 0 | 5K | 980.16K | 34.5K | 950 | 1.53M | 1.37M | 0 | 0 | 518.75K | 0 | 0 | 0 | 0 | 0 |
| Dividends 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 | 0 | 0 | 0 | 0 |
| Share Repurchases | 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 | 0 | 0 | 0 | 0 |
| Other Financing | 21.75M | 28.73K | 2M | 30.96K | 1.07M | 158.81K | 390.23K | 47.56K | -388.91K | -645.85K | 1.11M | -75K | 222.99K | 32.01K | 952.76K | 2.21M | 33.94K | 0 | 1.74M | 120K | 0 | 203.1K | 910.19K | 0 | 244.38K | 0 | 0 | -15.59K | 0 |
| Net Change in Cash | 19.49M | 8.78M | -1.18M | 648.97K | -338.49K | -563.43K | 2.32M | -30.97K | 124.15K | -30.22K | 92.56K | -274.25K | -299.6K | 626.18K | -603.04K | 255.67K | 323.23K | -287.17K | 49.78K | 194.65K | 59.96K | -134.9K | -194.5K | 305.83K | 40.23K | 13.74K | 1.49K | 1.5K | 49 |
| Free Cash Flow | 7.32M | 6.05M | 5.05M | -71.34K | -3.96M | -4.44M | -2.08M | 86.19K | -2.12M | 132.76K | -907.42K | -264.55K | -1.81M | -349.11K | -713.38K | -1.99M | -571.99K | -337.02K | -1.46M | -1.32M | -1.2M | -323.27K | -1.1M | -172.92K | -32.04K | -6K | -17.05K | 336 | 3.95K |
| FCF Margin % | 14.76% | 14.26% | 19.59% | -0.52% | -41.35% | -58.21% | -36.58% | 1.41% | -58.38% | 3.1% | -166.58% | -13.99% | -1951.14% | -307.04% | -78.89% | -137.15% | -279.38% | -74.75% | -2895.98% | -1321.45% | -352.53% | -123.72% | - | - | -570.84% | -73.41% | -193.15% | -42.59% | 65.67% |
| FCF Growth % | 81.98% | 19.74% | 7177.29% | 98.2% | 10.81% | -113.97% | -2508.67% | 104.07% | -1696.11% | 114.63% | -243.01% | 85.35% | -417.19% | 51.06% | 64.21% | -248.44% | -69.72% | 76.98% | -10.85% | -10.5% | -269.77% | 70.61% | -536.01% | -439.67% | -433.84% | 64.8% | -5174.7% | -91.48% | - |
| FCF per Share | 0.46 | 0.41 | 0.38 | -0.01 | -0.34 | -0.44 | -0.23 | 0.01 | -0.24 | 0.02 | -0.13 | -0.04 | -0.28 | -0.10 | -0.22 | -0.62 | -0.19 | -0.13 | -0.57 | -0.60 | -0.64 | -0.20 | -0.76 | -0.14 | -0.03 | -0.01 | -0.02 | 0.00 | 0.00 |
| FCF Conversion (FCF/Net Income) | 0.34x | 1.14x | 1.23x | 1.82x | 0.72x | 0.43x | 0.75x | -0.34x | -1.70x | 8.62x | 0.49x | 0.48x | 0.84x | 0.42x | -0.52x | -0.54x | 1.01x | 0.39x | 0.95x | 0.77x | 0.81x | 0.50x | 0.87x | 0.41x | 0.86x | 0.93x | 0.83x | -13.80x | -0.66x |
| Interest Paid | 0 | 0 | 0 | 44.2K | 98.22K | 202.12K | 148.09K | 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 | 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 | 0 | 0 |
Single asset production dependency
As evidenced by the quarterly data, IDR consistently maintains an OCF/NI ratio above 1.0, with a peak of 2.18 in 2023Q4, indicating that the company's reported net income is supported by actual cash generation rather than relying on aggressive accounting accruals or non-cash earnings adjustments.
The consistent ability to convert net income into operating cash flow at a ratio exceeding unity suggests that the company's earnings quality is high. Investors should monitor whether this trend persists as the mine matures, as any sustained decline in this ratio could signal a shift toward more aggressive revenue recognition or rising non-cash expenses.
Based on the provided financial statements, IDR's free cash flow trajectory remains inconsistent, fluctuating from a negative $308.9K in 2025Q3 to a positive $4.0M in 2025Q4, reflecting the inherent sensitivity of cash flow to lumpy capital expenditures and the timing of concentrate shipments.
While the company demonstrates strong profitability, the volatility in free cash flow suggests that capital intensity is not yet fully stabilized. This variability warrants further investigation into whether the periodic cash outflows are driven by necessary growth investments or by operational inefficiencies that could impact long-term liquidity.
According to the reported figures, IDR's capital expenditure as a percentage of revenue reached a high of 48.1% in 2026Q1, highlighting a significant shift toward heavy reinvestment that may be intended to sustain production levels or expand the current operational footprint at the Golden Chest site.
The substantial spike in capital intensity suggests that the company is prioritizing infrastructure development over immediate cash distribution. Analysts should evaluate whether these expenditures are yielding commensurate increases in ore throughput, as failure to do so may indicate diminishing returns on capital deployed in the current mining cycle.
As reported in the cash flow data, working capital changes have been erratic, swinging from a $2.2M drain in 2025Q3 to a $421.7K contribution in 2025Q4, which suggests that the company's cash cycle is highly susceptible to the timing of inventory accumulation and accounts receivable collections.
These fluctuations imply that the company's cash position is sensitive to operational bottlenecks or logistical delays in the concentrate supply chain. Investors should monitor these swings closely, as they may mask underlying operational challenges that are not immediately apparent in the headline revenue growth figures.
Quick answers to the most common questions about buying IDR stock.
Idaho Strategic Resources, Inc. (IDR) generated $19.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Idaho Strategic Resources, Inc. (IDR) generated $6.0M 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.
Idaho Strategic Resources, Inc. (IDR) spent $13.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.