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
XPLSolitario Zinc Corp.
$0.75$70M
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
HomeStocksXPLCash Flow

Solitario Zinc Corp. (XPL) Cash Flow Statement

30Y historyFree accessUpdated daily

The firm faces a severe liquidity crunch, evidenced by a negative free cash flow of $1.2 million in 2026Q1 and a cash balance that has dwindled to just $167,000.

XPL 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'98Dec'97Dec'96
Cash from Operations-3.44M-3.57M-5.1M-3.26M-2.9M-2.16M-1.01M-2.64M-1.36M-1.66M-1.83M-1.72M-1.61M-2.24M-3.5M-7.93M-5.44M-3.21M-6.53M-4.71M-4.48M-1.57M-2.21M-1.16M-1.65M-2.41M-1.52M-819.11K-387.62K-489.68K-437.8K
Operating CF Margin %---------270.32%----805%-745.67%-1168%-3277.27%-2720%-1606.5%-3266.5%-4712%-----1205.09%-1022.34%-1516.67%-817.24%-600%-700%-600%
Operating CF Growth %59.86%29.99%-56.27%-12.52%-34.45%-113.56%61.73%-94.47%18.15%9.65%-6.5%-7.02%28.03%36.16%55.82%-45.79%-69.31%50.82%-38.65%-5.11%-185.19%28.85%-91.01%30.07%31.51%-59.2%-85.19%-111.32%20.84%-11.85%-
Net Income-3.82M-3.83M-5.37M-3.75M-3.93M-2.37M-939K-3.29M-3.6M-942K-1.71M8.87M-1.84M-2M-3.6M-6.97M-5.34M-1.79M-617K-3.91M-3.18M-2.08M-2.93M3.35M-1.67M-3.66M4.29M-908.97K-387.62K-5.18M-875.59K
Depreciation & Amortization53K60K69K66K69K67K63K62K25K13K5K11K13K26K61K46K67K91K98K85K49K29.24K119.18K488.28K40.03K49K18K35.25K0072.97K
Stock-Based Compensation457K583K666K247K338K124K315K343K660K50K970K566K778K420K732K697K2.51M-269K0000000000000
Deferred Taxes00000323K0000-353K560K-339K-176K-648K-635K-867K611K2.13M303K54K257.12K-935.08K669.15K00000-69.95K0
Other Non-Cash Items-47K-291K-294K-170K407K-10K-359K749K1.06M-849K-689K-11.67M-85K-529K-167K-950K-1.6M-2.45M-3.15M2.74M995K30.1K1.67M-5.64M-34.95K1.28M-5.71M43.55K516.83K4.83M364.83K
Working Capital Changes-92K-89K-172K348K214K-294K-90K-504K497K70K-58K-57K-134K27K116K-121K-214K593K-12K173K-280K171.12K-140.84K-27.17K10.8K-82.3K-107.35K11.06K-129.21K-69.95K0
Change in Receivables0000000-223K00000000000000000000000
Change in Inventory0000000223K00000000000000000000000
Change in Payables-5K-94K-379K328K-51K-17K-128K-497K547K18K-51K-4K-209K-51K-84K-119K414K112K78K15K-71K89K89K27K0000000
Cash from Investing-2.97M-1.78M3.94M-4.41M701K90K976K3.11M1.36M1.78M-15.52M23.83M-1.69M2.52M3.87M193K-324K1.93M4.38M5.36M2.27M-178K26.67K-298.87K336.15K-1.2M5.29M-40.09K-581.43K-2.1M-2.7M
Capital Expenditures-733K-31K-67K0-340K-635K0-5K-10K-2K-40K-8K-1.96M-2.17M-3.46M-1.76M-11K-5K-111K-37K-50K-51.59K-75.84K-10.09K-50.2K-52.14K-54.67K0-969.05K-2.38M-2.7M
CapEx % of Revenue--------1.99%---980%724.33%1152.33%729.34%5.5%2.5%55.5%37%----36.57%22.07%54.67%-1499.99%3399.98%3700%
Acquisitions0000000-224K0-417K024M556K839K1.66M0-1.08M000000000-374.05K0000
Investments-------------------------------
Other Investing-403K-403K4M-11K-50K-39K0-5K-10K-1.5M-1K-1.06M-323K-239K-388K-119K-38K84K58K-150K-119K-199.41K86.67K-288.77K516.62K-1.14M5.71M-40.09K387.62K279.82K-72.97K
Cash from Financing6.39M5.35M1.27M7.56M2.05M1.92M65K-13K-101K-32K-248K-4.88M2.08M1.2M-182K7.69M4.3M1.29M1.85M697K994K3.79M985.08K1.32M00178.69K004.97M3.58M
Debt Issued (Net)00000070K0000-5M698K-748K-338K-1.37M2.8M00000000000000
Equity Issued (Net)6.39M5.35M1.22M7.1M2.02M1.84M-5K-13K-101K-32K-248K-67K02.06M275K8.94M00148K607K994K3.79M985.08K1.32M00178.69K004.97M3.58M
Dividends Paid0000000000000000000000000000000
Share Repurchases000000-5K-13K-101K-32K-248K-67K0000000000000000000
Other Financing0054K459K30K83K00000188K1.38M-116K-119K127K1.5M1.29M1.7M90K000-3290000000
Net Change in Cash-22K1K111K-116K-146K-143K31K457K-97K95K-17.6M17.23M-1.22M1.48M184K-46K-1.47M4K-308K1.35M-1.22M2.04M-1.2M-131.97K-1.32M-3.61M3.95M-859.2K-646.04K2.45M656.69K
Free Cash Flow-3.38M-3.6M-5.15M-3.26M-3.24M-2.79M-1.01M-2.64M-1.37M-1.66M-1.88M-1.73M-3.57M-4.41M-6.96M-9.7M-5.45M-3.22M-6.64M-4.75M-4.53M-1.62M-2.29M-1.17M-1.7M-2.47M-1.57M-819.11K-1.36M-2.87M-3.14M
FCF Margin %---------272.31%----1785%-1470%-2320.33%-4006.61%-2725.5%-1609%-3322%-4749%-----1241.67%-1044.41%-1571.34%-817.24%-2099.99%-4099.97%-4300%
FCF Growth %28.28%30.13%-57.95%-0.71%-16.05%-176.44%61.8%-93.42%17.65%11.47%-8.32%51.51%19.05%36.65%28.21%-77.88%-69.39%51.57%-39.9%-4.77%-179.21%28.95%-95.86%31.54%30.92%-56.98%-91.86%39.62%52.7%8.59%-
FCF per Share-0.04-0.04-0.06-0.05-0.05-0.05-0.02-0.05-0.02-0.03-0.05-0.04-0.09-0.12-0.20-0.30-0.18-0.11-0.22-0.16-0.16-0.06-0.09-0.05-0.07-0.12-0.08-0.05-0.07-0.18-0.26
FCF Conversion (FCF/Net Income)0.88x0.93x0.95x0.87x0.74x0.91x1.08x0.80x0.38x1.76x1.07x-0.19x0.88x1.09x1.06x2.35x1.34x1.80x10.59x1.20x1.41x0.76x0.76x-0.34x0.99x0.66x-0.35x0.14x1.00x0.09x0.50x
Interest Paid000000000000000031K00000000000000
Taxes Paid0000000000000000319K00000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Imminent liquidity depletion

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Persistent Cash Burn Outpacing Earnings

As reported in recent financial statements, XPL's operating cash flow consistently tracks net losses, with an OCF/NI ratio of 0.96 in 2026Q1, highlighting that the company's cash burn is fundamentally tied to its inability to generate revenue while maintaining a high fixed-cost administrative structure.

The tight correlation between net income and operating cash flow suggests that the company lacks significant non-cash expenses that would otherwise bridge the gap between accounting losses and cash reality. This indicates that every dollar of reported loss translates almost directly into a reduction of the company's already precarious cash reserves.

Negative Free Cash Flow Trajectory

Based on the provided quarterly data, XPL's free cash flow remains deeply negative, reaching -$1.2 million in 2026Q1, which underscores the company's total dependence on external financing to cover both its exploration activities and its ongoing general and administrative overhead requirements.

The absence of positive free cash flow over the last ten quarters confirms that the business model is currently a pure cash-consuming entity. Investors should monitor the widening gap between cash outflows and the company's limited liquidity, as this trajectory necessitates frequent and potentially dilutive capital raises.

Capital Expenditure Volatility and Risk

According to historical cash flow filings, XPL's capital expenditure profile is highly erratic, with a $702,000 outflow in 2026Q1 following periods of negligible spending, reflecting the unpredictable nature of funding exploration projects without the benefit of consistent operational revenue streams.

The sporadic nature of these expenditures suggests that management is forced to throttle investment based on the availability of capital rather than project-specific milestones. This lack of a disciplined, predictable capital allocation strategy may further complicate the company's ability to advance its core assets toward feasibility.

Working Capital Inefficiency and Constraints

As indicated by the quarterly cash flow data, working capital changes have been highly volatile, including a $54,000 outflow in 2026Q1, which suggests that the company's limited cash is frequently tied up in operational fluctuations rather than being deployed toward value-accretive exploration activities.

The inconsistency in working capital movements may imply difficulties in managing vendor payables or timing project-related costs. Given the company's extremely low cash balance, even minor inefficiencies in working capital management represent a material risk to the company's ability to maintain its public listing and property claims.

Hidden Costs of Equity Dilution

Based on the provided financial statements, the company's reliance on stock-based compensation, which reached $219,000 in 2025Q4, obscures the true cash cost of operations and highlights a structural reliance on equity-linked incentives to preserve cash in an environment of zero revenue generation.

While stock-based compensation preserves immediate cash, it effectively shifts the burden of funding the company onto existing shareholders through dilution. This practice warrants further investigation, as it may mask the true burn rate required to sustain the company's administrative and exploration-stage overhead.

XPL — Frequently Asked Questions

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

How much cash does Solitario Zinc Corp. (XPL) generate from operations?

Solitario Zinc Corp. (XPL) generated $-3.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Solitario Zinc Corp.'s free cash flow?

Solitario Zinc Corp. (XPL) reported negative free cash flow of $3.6M in 2025, indicating capital requirements exceeded cash from operations.

What is Solitario Zinc Corp.'s capital expenditure (CapEx)?

Solitario Zinc Corp. (XPL) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.