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
PPTAPerpetua Resources Corp.
$21.34$2.7B
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
HomeStocksPPTACash Flow

Perpetua Resources Corp. (PPTA) Cash Flow Statement

16Y historyFree accessUpdated daily

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.

PPTA Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'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 & Amortization252.07K168K119.57K83.74K61.29K58.92K284.41K249.3K267.08K639.73K1.03M8.94K25.38K34.27K35.32K10.23K0
Stock-Based Compensation3.09M3.86M3.9M3.04M2.94M3.95M1.55M2.88M1.31M1.61M745.84K214.15K216.47K1.37M5.27M8.66M0
Deferred Taxes00000-5.57M187.65M-21.99M17.02M-18.71M31.77M-724.98K-1.72M226.9K-43.6K00
Other Non-Cash Items5.62M3.94M1.56M870.33K4.43M12.56M2.89M2.16M1.84M1.94M1.46M-23.15K-56.57K-84.63K-197.72K1.49M-19.24K
Working Capital Changes26.35M-12.13M-2.99M-6.41M-3.44M-3.7M-539.31K945.21K-468.34K1.92M623.4K-74.47K-213.99K153.16K-152.67K345.24K-11.69K
Change in Receivables-298.99K755K595.84K-2.9M-204M-182.33B18.38K149.93K-162.84K-43.27K18.23K1.35K00229.79K00
Change in Inventory000-2.25M115.81K000000000000
Change in Payables4.92M0725.75K2.25M-115.81K00001.97M0000000
Cash from Investing-33.02M-13.86M5.67M-449.8K-465.84K-3.33M-245.51K246.15K176.06K-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-----------------
Acquisitions000049.17K08.5K18.5K000000000
Investments-----------------
Other Investing-13.67M08.35M000275.28K538.59K572.31K323.34K197.21K23.15K56.57K84.63K192.33K156.27K1.24K
Cash from Financing840.83M845.02M47.15M2.2M054.79M36.57M14.4M38.24M2.62M43.96M5.83M10.86M23.51M37.91M61.09M8.62M
Debt Issued (Net)00000035M-81.8K0038.51M-194.18K-188.52K-183.03K-177.7K-172.52K-167.5K
Equity Issued (Net)1.07M845.02M45.98M2.77M057.5M1.83M14.93M38.07M05.45M6.03M11.06M9.27M38.11M61.29M8.82M
Dividends Paid00000000000000000
Share Repurchases00000000000000000
Other Financing839.76M01.16M-571.92K0-2.71M-256.71K-444.7K177.49K2.62M0-5.82K-11.48K14.42M-22.3K-27.48K-32.5K
Net Change in Cash650.36M692.85M40.88M-19.44M-25.19M22.82M7.53M-12.38M10.97M-18.26M32.68M-5.12M-4.97M-5.03M-17.34M32.15M3.25M
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)1.08x1.04x0.82x1.13x0.86x0.80x0.13x2.39x0.58x2.52x0.23x1.46x4.04x0.55x0.32x0.22x1.05x
Interest Paid00000000000000000
Taxes Paid00000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetAdequate
Cash FlowBurning
Top Statement Risk

Binary Permitting and Execution

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Operating Cash Flow Deficit Widens

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.

Negative Free Cash Flow Trajectory

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.

Capital Intensity Escalating Pre-Production

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.

Working Capital Volatility Reflects Development

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.

Cash Flow Statement Obscures Reality

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.

PPTA — Frequently Asked Questions

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

How much cash does Perpetua Resources Corp. (PPTA) generate from operations?

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.

What is Perpetua Resources Corp.'s free cash flow?

Perpetua Resources Corp. (PPTA) reported negative free cash flow of $118.4M in 2025, indicating capital requirements exceeded cash from operations.

What is Perpetua Resources Corp.'s capital expenditure (CapEx)?

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.