Gold Royalty Corp.
AMEX:GROY · New York Stock Exchange American
-$0.06 today
Vol 3.19M · Avg 2.16M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$4.1M -21.1% | -$3.4M +87.3% | -$26.8M -54.2% | -$17.3M -15.6% | -$15.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $2.7M +3363.3% | $79.0K -92.2% | $1.0M +1306.9% | $72.0K +1289.2% | $5.2K | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$528.0K +91.9% | -$6.5M -4.8% | -$6.2M -4693.0% | -$129.0K -107.1% | $1.8M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $2.8M +17.8% | $2.3M +204.3% | -$2.2M -171.2% | $3.1M +5.0% | $3.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$512.0K -138.2% | $1.3M +173.5% | -$1.8M +70.1% | -$6.1M -260.9% | -$1.7M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$1.1M -421.8% | $335.0K +255.8% | -$215.0K +67.2% | -$655.0K -337.2% | -$149.8K | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $0 | $0 | $0 +100.0% | -$8.3M -35897.0% | $23.3K | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $566.0K -43.8% | $1.0M +162.5% | -$1.6M -155.8% | $2.9M +284.2% | -$1.6M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $3.4M -60.4% | $8.7M -66.4% | $25.8M +2225.1% | $1.1M +1847.2% | -$63.6K | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $1.0M -60.7% | $2.5M +132.1% | -$7.9M +58.9% | -$19.3M -61.2% | -$11.9M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$73.0M -58.3% | -$46.1M -60.6% | -$28.7M -45.6% | -$19.7M -79.5% | -$11.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $3.3M | $0 | $0 -100.0% | $10.0M +117.1% | -$58.2M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$27.0K | $0 | $0 +100.0% | -$799.0K +49.6% | -$1.6M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $458.0K +163.2% | $174.0K -94.7% | $3.3M -82.9% | $19.3M +1115.7% | $1.6M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $561.0K -69.8% | $1.9M +122.7% | -$8.2M -549.9% | $1.8M +2926.2% | $60.0K | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$68.7M -55.9% | -$44.1M -31.3% | -$33.6M -417.2% | $10.6M +115.3% | -$69.2M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$26.2M -280.2% | $14.5M | — | — | — | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $107.2M +235.3% | $32.0M -19.9% | $39.9M +4562.5% | $856.0K | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 +100.0% | -$856.0K | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 +100.0% | -$2.6M +35.5% | -$4.0M | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$3.2M +24.1% | -$4.2M -5375.0% | -$76.0K -100.8% | $9.9M -89.1% | $90.9M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $77.9M +83.8% | $42.3M +14.2% | $37.1M +536.5% | $5.8M -93.6% | $90.9M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 -100.0% | $1.0K -97.3% | $37.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $10.1M +1130.6% | $824.0K +114.7% | -$5.6M -96.2% | -$2.9M -129.0% | $9.9M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $1.0M +102.3% | -$43.6M -18.9% | -$36.6M +6.0% | -$39.0M -70.0% | -$22.9M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Sigma Lithium Corporation
NASDAQ:SGML
$1.51B
Lithium Argentina AG
NYSE:LAR
$1.48B
Lightwave Logic, Inc.
NASDAQ:LWLG
$1.45B
Avino Silver & Gold Mines Ltd.
AMEX:ASM
$1.11B
Cementos Pacasmayo S.A.A.
NYSE:CPAC
$1.01B
LSB Industries, Inc.
NYSE:LXU
$812.19M
Metalla Royalty & Streaming Ltd.
AMEX:MTA
$689.61M
Galiano Gold Inc.
AMEX:GAU
$557.69M
Integra Resources Corp.
AMEX:ITRG
$442.66M
Graphjet Technology
GTI
$7.35M
SEC Filings
Recent regulatory filings
No filings found.
Does GROY generate free cash flow?
Gold Royalty Corp. (GROY) generated $1.00M of free cash flow in fiscal 2025.
How much operating cash flow does GROY produce?
Operating cash flow was $1.00M, before capital expenditures of $72.96M.
Explore More
Continue the stock analysis
Jump to another research area for this company.