Free cash flow remains deeply negative at -$46.4 million in 2026Q1, driven by an escalation in capital expenditures to $19.4 million as the project advances.
| 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 | -105.5M | -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 % | -116131.08% | -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 | -140.81M | -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 | 252.07K | 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 | 3.09M | 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 | 5.62M | 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 | 26.35M | -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 | -298.99K | 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 | 4.92M | 0 | 725.75K | 2.25M | -115.81K | 0 | 0 | 0 | 0 | 1.97M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -33.02M | -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 | -19.36M | -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 | 840.83M | 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) | 1.07M | 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 | 839.76M | 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 | 650.36M | 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 | -152.16M | -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 % | -314.75% | -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 | -1.22 | -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) | 1.08x | 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 |
Binary Permitting and Execution
As reported in recent financial filings, the company's operating cash flow has consistently trailed net losses, with the OCF/NI ratio fluctuating significantly, reaching a 0.56 level in 2026Q1, which highlights the persistent cash burn inherent in the current pre-revenue, exploration-heavy business model.
The divergence between net income and operating cash flow suggests that non-cash expenses and working capital movements are masking the true intensity of the cash drain. Investors should monitor whether this volatility in cash conversion persists as the company approaches the capital-intensive construction phase.
Based on the company's quarterly cash flow statements, free cash flow has remained deeply negative, culminating in a $46.4 million outflow in 2026Q1, a trend that underscores the company's total reliance on external financing to sustain its long-dated permitting and development activities.
The absence of positive free cash flow is expected for a pre-revenue developer, yet the accelerating magnitude of these outflows warrants caution. This trajectory implies that the company remains highly sensitive to the timing and availability of non-dilutive federal funding tranches.
According to recent SEC filings, capital expenditures have surged to $19.4 million in 2026Q1, reflecting the transition toward site preparation and technical development, which represents a significant shift from the minimal capital outlays observed in earlier periods of the company's exploration history.
This increase in capital intensity suggests that the company is moving beyond simple exploration into more complex site development. Analysts should interpret this as a precursor to the much larger construction-related capital requirements that will likely define the company's financial profile in the coming years.
As indicated by the company's reported figures, working capital changes have been highly erratic, swinging from a $19.7 million inflow in 2026Q1 to an $18.7 million outflow in 2025Q1, which suggests that project-related timing differences are significantly impacting the company's short-term liquidity position.
These fluctuations appear to be driven by the timing of project-specific expenditures rather than standard operational cycles. The lack of consistent working capital management may indicate that the company's cash position is subject to the lumpy nature of federal grant disbursements and contractor payments.
Based on an analysis of the cash flow statements, the company's reliance on stock-based compensation, which reached $1.8 million in 2026Q1, effectively subsidizes operational cash needs, potentially obscuring the true economic cost of maintaining the project's administrative and permitting infrastructure over the last decade.
By utilizing equity-linked compensation, the company preserves cash but dilutes existing shareholders, a trade-off that is not immediately apparent on the cash flow statement alone. This practice warrants further investigation into the long-term sustainability of incentivizing management during such an extended pre-operational phase.
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.