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
IDRIdaho Strategic Resources, Inc.
$34.17$540M
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
HomeStocksIDRCash Flow

Idaho Strategic Resources, Inc. (IDR) Cash Flow Statement

28Y historyFree accessUpdated daily

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.

IDR 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'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98
Cash from Operations25.48M19.1M10.84M2.1M-1.82M-1.35M-482.42K206.41K-1.42M337.62K-672.94K-117.31K-1.2M-334.52K377.16K254.25K-547.94K-329.63K-1.36M-1.12M-805.89K-292.67K-805.03K-156.08K-30.63K-6K-17.05K15.78K3.95K
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 Income21.41M08.75M1.07M-2.63M-3.26M-739.94K-726.51K752.28K-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-1.14K5.94K
Depreciation & Amortization1.87M01.95M1.47M984.08K814.42K575.67K580K367.94K156.04K30.19K150.37K46.36K99.36K144.39K93.93K59.69K125.47K204.28K159.77K122.78K57.79K0000000
Stock-Based Compensation495.15K000579.6K1.16M0190.02K42.02K141.41K292.24K148.34K201.93K7.25K9.75K017.43K000000000000
Deferred Taxes794.59K0000000000000000000000000000
Other Non-Cash Items11.85M20.85M18.28K3.86K69.81K6.17K-339.18K342.41K-2.9M264.19K385.76K-167.46K5.53K474.43K800.78K716.1K-51.63K352.93K-114.61K147.11K98.95K216.39K117.3K206.04K3.73K-1243.44K16.93K-2K
Working Capital Changes-1.65M-1.75M113.76K-440K-819.49K-68.51K21.03K-179.52K321.67K-201.89K-20.12K33.53K-22.37K-116.59K145.13K-82.7K-32.6K42.76K-25.1K26.05K-36.02K23.64K21617.16K1.33K570000
Change in Receivables-2.09M-2.34M-540.64K-129.02K-499.29K-143.67K39.38K0235.75K-253.48K-54.32K102.05K0-36.45K00-7.5K4.61K012.35K-13.63K-89.16K0000000
Change in Inventory-62.16K-65.19K-23.24K-258.37K-404.59K188.81K-177.39K042.21K-60.83K-184.32K0019.46K-1.05K-2.03K-14.55K97.26K42.57K42.57K-63.28K-68.81K0000000
Change in Payables-124.3K898.51K521.86K-95.32K-63.06K-33.89K161.19K037.69K120.69K184.86K-25.16K37.71K-69.84K-12.01K85.08K-19.38K18.18K-18.87K-36.88K15.36K89.16K03.68K00000
Cash from Investing-59.01M-61.46M-20.76M-2.1M-2.37M-3.09M-1.59M79.78K2.15M-176.79K-448.95K-316.72K-643.97K21.92K-1.9M-2.09M12.41K69.86K-175.48K-243.55K-476.97K-30.6K-294.73K-56.84K-167.59K25.57K25.57K1.17K18
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-16.84K0000-5.56K
CapEx % of Revenue23.94%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%
Acquisitions46.12K94.89K000000000-179.48K-100K-99.5K-822.5K00000000000000
Investments-----------------------------
Other Investing-47.79M-28.73K-14.98M84.21K-223.7K00200K3M28.07K10.53K10K86.67K136K9.9K152.68K36.45K50K-73.11K-314.14K-80K00-40K-167.59K25.57K25.57K-3511.08K
Cash from Financing53.02M51.14M8.74M647.19K3.85M3.88M4.4M-317.16K-606.84K-191.04K1.21M159.77K1.55M938.79K922.94K2.1M858.76K-27.4K1.58M1.56M1.34M188.37K905.26K518.75K238.45K-5.83K-7.03K-15.59K-3.9K
Debt Issued (Net)-1.24M-1.15M-2.38M-1.1M-903.93K1.14M1.1M-364.71K-1.42M-936.19K11.23K234.77K-158.94K-93.22K-29.83K-124.07K-155.33K-61.9K-156.44K-94.77K-25.68K-14.73K-4.92K0-5.92K-5.83K-7.03K0-3.9K
Equity Issued (Net)32.51M52.26M9.12M1.72M3.68M2.58M2.91M01.21M1.39M92.5K01.49M1M05K980.16K34.5K9501.53M1.37M00518.75K00000
Dividends Paid00000000000000000000000000000
Share Repurchases00000000000000000000000000000
Other Financing21.75M28.73K2M30.96K1.07M158.81K390.23K47.56K-388.91K-645.85K1.11M-75K222.99K32.01K952.76K2.21M33.94K01.74M120K0203.1K910.19K0244.38K00-15.59K0
Net Change in Cash19.49M8.78M-1.18M648.97K-338.49K-563.43K2.32M-30.97K124.15K-30.22K92.56K-274.25K-299.6K626.18K-603.04K255.67K323.23K-287.17K49.78K194.65K59.96K-134.9K-194.5K305.83K40.23K13.74K1.49K1.5K49
Free Cash Flow7.32M6.05M5.05M-71.34K-3.96M-4.44M-2.08M86.19K-2.12M132.76K-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-17.05K3363.95K
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 Share0.460.410.38-0.01-0.34-0.44-0.230.01-0.240.02-0.13-0.04-0.28-0.10-0.22-0.62-0.19-0.13-0.57-0.60-0.64-0.20-0.76-0.14-0.03-0.01-0.020.000.00
FCF Conversion (FCF/Net Income)0.34x1.14x1.23x1.82x0.72x0.43x0.75x-0.34x-1.70x8.62x0.49x0.48x0.84x0.42x-0.52x-0.54x1.01x0.39x0.95x0.77x0.81x0.50x0.87x0.41x0.86x0.93x0.83x-13.80x-0.66x
Interest Paid00044.2K98.22K202.12K148.09K0000000000000000000000
Taxes Paid00000000000000000000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetFortress
Cash FlowRobust
Top Statement Risk

Single asset production dependency

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

High Quality Cash Flow Conversion

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.

Volatile Free Cash Flow Generation

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.

Lumpy Capital Intensity Trends

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.

Working Capital Efficiency Fluctuations

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.

IDR — Frequently Asked Questions

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

How much cash does Idaho Strategic Resources, Inc. (IDR) generate from operations?

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.

What is Idaho Strategic Resources, Inc.'s free cash flow?

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.

What is Idaho Strategic Resources, Inc.'s capital expenditure (CapEx)?

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.