Free cash flow has deteriorated sharply to a quarterly burn of $93.2 million in 2026Q2, reflecting the accelerating capital deployment required for project advancement without any offsetting revenue.
Perpetua Resources Corp. (PPTA) cash flow statement — 16-year operating, investing & financing cash flows
| 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 |
|---|
| Cash from Operations | -179.36M | -104.56M | -11.89M | -21.19M | -24.71M | -28.65M | -28.81M | -27.06M | -27.33M | -20.89M | -10.53M | -1.9M | -2.32M | -2.09M | -2.27M | -2.93M | -619.12K |
| Operating CF Margin % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating CF Growth % | -1929.48% | -779.36% | 43.88% | 14.27% | 13.73% | 0.55% | -6.46% | 0.97% | -30.79% | -98.48% | -454.12% | 18.14% | -10.88% | 7.85% | 22.62% | -374.03% | - |
| Net Income | -232.33M | -100.39M | -14.48M | -18.77M | -28.71M | -35.95M | -220.63M | -11.3M | -47.29M | -8.29M | -46.16M | -1.3M | -573.75K | -3.8M | -7.18M | -13.44M | -588.19K |
| Depreciation & Amortization | 392.81K | 168K | 119.57K | 83.74K | 61.29K | 58.92K | 284.41K | 249.3K | 267.08K | 639.73K | 1.03M | 8.94K | 25.38K | 34.27K | 35.32K | 10.23K | 0 |
| Stock-Based Compensation | 2.62M | 3.86M | 3.9M | 3.04M | 2.94M | 3.95M | 1.55M | 2.88M | 1.31M | 1.61M | 745.84K | 214.15K | 216.47K | 1.37M | 5.27M | 8.66M | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | -5.57M | 187.65M | -21.99M | 17.02M | -18.71M | 31.77M | -724.98K | -1.72M | 226.9K | -43.6K | 0 | 0 |
| Other Non-Cash Items | 7.52M | 3.94M | 1.56M | 870.33K | 4.43M | 12.56M | 2.89M | 2.16M | 1.84M | 1.94M | 1.46M | -23.15K | -56.57K | -84.63K | -197.72K | 1.49M | -19.24K |
| Working Capital Changes | 42.44M | -12.13M | -2.99M | -6.41M | -3.44M | -3.7M | -539.31K | 945.21K | -468.34K | 1.92M | 623.4K | -74.47K | -213.99K | 153.16K | -152.67K | 345.24K | -11.69K |
| Change in Receivables | -1.17M | 755K | 595.84K | -2.9M | -204M | -182.33B | 18.38K | 149.93K | -162.84K | -43.27K | 18.23K | 1.35K | 0 | 0 | 229.79K | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | -2.25M | 115.81K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 6.52M | 0 | 725.75K | 2.25M | -115.81K | 0 | 0 | 0 | 0 | 1.97M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -44.95M | -13.86M | 5.67M | -449.8K | -465.84K | -3.33M | -245.51K | 246.15K | 176.06K | -172.08K | -589.61K | -8.84M | -13.41M | -26.06M | -53.01M | -24.24M | -4.75M |
| Capital Expenditures | -31.28M | -13.86M | -2.68M | -449.8K | -515.01K | -325.35K | -529.29K | -310.94K | -396.25K | -495.42K | -786.82K | -8.86M | -13.46M | -26.15M | -53.21M | -24.4M | -4.75M |
| CapEx % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | 0 | 0 | 0 | 0 | 49.17K | 0 | 8.5K | 18.5K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -13.67M | 0 | 8.35M | 0 | 0 | 0 | 275.28K | 538.59K | 572.31K | 323.34K | 197.21K | 23.15K | 56.57K | 84.63K | 192.33K | 156.27K | 1.24K |
| Cash from Financing | 427.13M | 845.02M | 47.15M | 2.2M | 0 | 54.79M | 36.57M | 14.4M | 38.24M | 2.62M | 43.96M | 5.83M | 10.86M | 23.51M | 37.91M | 61.09M | 8.62M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 35M | -81.8K | 0 | 0 | 38.51M | -194.18K | -188.52K | -183.03K | -177.7K | -172.52K | -167.5K |
| Equity Issued (Net) | 1.06M | 845.02M | 45.98M | 2.77M | 0 | 57.5M | 1.83M | 14.93M | 38.07M | 0 | 5.45M | 6.03M | 11.06M | 9.27M | 38.11M | 61.29M | 8.82M |
| Dividends Paid | 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 |
| Other Financing | 426.08M | 0 | 1.16M | -571.92K | 0 | -2.71M | -256.71K | -444.7K | 177.49K | 2.62M | 0 | -5.82K | -11.48K | 14.42M | -22.3K | -27.48K | -32.5K |
| Net Change in Cash | 148.87M | 692.85M | 40.88M | -19.44M | -25.19M | 22.82M | 7.53M | -12.38M | 10.97M | -18.26M | 32.68M | -5.12M | -4.97M | -5.03M | -17.34M | 32.15M | 3.25M |
| Free Cash Flow | -237.95M | -118.42M | -14.57M | -21.64M | -25.23M | -28.97M | -29.34M | -27.37M | -27.72M | -21.39M | -11.31M | -10.76M | -15.78M | -28.24M | -55.48M | -27.33M | -5.37M |
| FCF Margin % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| FCF Growth % | -544.02% | -712.93% | 32.68% | 14.23% | 12.92% | 1.24% | -7.18% | 1.27% | -29.62% | -89.05% | -5.13% | 31.82% | 44.11% | 49.1% | -102.98% | -409.14% | - |
| FCF per Share | -1.90 | -1.27 | -0.22 | -0.34 | -0.40 | -0.53 | -0.86 | -1.07 | -1.28 | -1.16 | -0.65 | -0.70 | -1.13 | -2.33 | -4.92 | -3.23 | -1.40 |
| FCF Conversion (FCF/Net Income) | 1.02x | 1.04x | 0.82x | 1.13x | 0.86x | 0.80x | 0.13x | 2.39x | 0.58x | 2.52x | 0.23x | 1.46x | 4.04x | 0.55x | 0.32x | 0.22x | 1.05x |
| Interest Paid | 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 |
Quick answers to the most common questions about buying PPTA stock.
Perpetua Resources Corp. (PPTA) generated $-104.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Perpetua Resources Corp. (PPTA) reported negative free cash flow of $118.4M in 2025, indicating capital requirements exceeded cash from operations.
Perpetua Resources Corp. (PPTA) spent $13.9M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
Key Metrics
Top Statement Risk
Permitting delay and litigation risk
Metrics are mathematically derived from official filings.
Negative Conversion Reflects Pre-Revenue Burn
The operating cash flow consistently trails net income, with a ratio of 0.82 in 2026Q2, indicating that the cash burn is accelerating faster than the accounting loss as the project advances toward construction.
The persistent negative gap between operating cash flow and net income suggests that cash outflows for project development are outpacing the recognition of non-cash expenses. This pattern is typical for a pre-revenue developer where cash is consumed for permitting and early-stage construction, not offset by any revenue inflows. The trend warrants monitoring as it implies the company's cash consumption is not yet fully captured by its reported net losses.
Accelerating Cash Burn Trajectory
Free cash flow has deteriorated sharply, with a quarterly burn exceeding $90 million in 2026Q2, a significant acceleration from the sub-$10 million quarterly burn seen in early 2024.
The FCF trajectory shows a clear and concerning acceleration in cash consumption, moving from a manageable quarterly burn to a substantial outflow. This shift likely marks the transition from a pure permitting phase to capital-intensive pre-construction activities. The trajectory implies that the company's reliance on external financing will intensify dramatically in the near term, as the current cash burn rate is unsustainable without the anticipated federal funding or a final investment decision.
Working Capital Swings Mask Project Timing
Working capital changes have been volatile, with a $15.0 million source of cash in 2026Q2 following a $19.7 million source in the prior quarter, suggesting irregular timing of project-related payments and receivables.
The erratic swings in working capital, alternating between significant sources and uses of cash, are indicative of a project-based business with lumpy payment cycles rather than operational inefficiency. These movements are likely tied to milestone payments for engineering, procurement, or permitting services. While not a sign of operational distress, the volatility adds noise to the underlying cash burn rate and makes quarterly cash flow forecasting less reliable.
Capital Deployment Focused on Project Advancement
With zero dividends or buybacks, all capital deployment is directed toward project development, as evidenced by the $12.8 million in capital expenditures in 2026Q2 and the $8.3 million acquisition in 2024Q1.
The complete absence of shareholder returns confirms that all financial resources are being allocated to advancing the Stibnite project. The capital expenditure pattern shows a recent uptick, consistent with the transition toward construction readiness. The single acquisition in 2024 appears to be a strategic land or asset purchase related to the project, reinforcing the single-asset focus of the company's capital allocation strategy.
Cash Balance May Be Project-Restricted
The substantial reported cash balance may be largely restricted for specific project milestones, meaning the operational burn rate of over $100 million per quarter could be underfunded without further capital raises.
The cash flow statement does not disclose the portion of the cash balance that is restricted for project use versus available for general corporate purposes. Given the company's pre-revenue status and the nature of federal grants, a significant portion of the reported cash may be earmarked for specific permitting or construction milestones. This potential restriction means the apparent liquidity cushion could be materially overstated, and investors should scrutinize the footnotes for details on restricted cash.