Idaho Strategic Resources, Inc.
AMEX:IDR · New York Stock Exchange American
-$0.87 today
Vol 0.50M · Avg 0.28M
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 | $16.7M +91.0% | $8.8M +715.4% | $1.1M +140.8% | -$2.6M +19.3% | -$3.3M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $2.4M +20.7% | $2.0M +33.2% | $1.5M +49.0% | $984.1K +20.8% | $814.4K | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $91.7K | $0 | $0 | $0 | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $1.5M | $0 | $0 -100.0% | $579.6K -49.9% | $1.2M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$1.8M -1640.0% | $113.8K +125.9% | -$440.0K +46.3% | -$819.5K -1096.2% | -$68.5K | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$2.3M -333.6% | -$540.6K -319.0% | -$129.0K +74.2% | -$499.3K -247.5% | -$143.7K | $592.6M | $1.3B | $626.2M |
| Inventory | -$65.2K -180.5% | -$23.2K +91.0% | -$258.4K +36.1% | -$404.6K -314.3% | $188.8K | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $898.5K +72.2% | $521.9K +647.5% | -$95.3K -51.2% | -$63.1K -86.1% | -$33.9K | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$241.2K -254.8% | $155.8K +264.8% | $42.7K -71.0% | $147.5K +284.9% | -$79.8K | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $182.9K +900.8% | $18.3K +373.5% | $3.9K -94.5% | $69.8K +1031.2% | $6.2K | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $19.1M +76.2% | $10.8M +415.2% | $2.1M +215.8% | -$1.8M -34.5% | -$1.4M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$13.1M -125.5% | -$5.8M -166.2% | -$2.2M -1.4% | -$2.1M +30.6% | -$3.1M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $94.9K | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$59.8M | $0 +100.0% | -$11.1K | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $11.4M +218818.4% | $5.2K | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$28.7K +99.8% | -$15.0M -17883.9% | $84.2K +137.6% | -$223.7K -1812.9% | -$11.7K | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$61.5M -196.0% | -$20.8M -887.6% | -$2.1M +11.2% | -$2.4M +23.4% | -$3.1M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$1.2M +51.6% | -$2.4M -116.2% | -$1.1M -21.9% | -$903.9K -179.3% | $1.1M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $52.3M +473.0% | $9.1M +430.8% | $1.7M -53.3% | $3.7M +42.7% | $2.6M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $28.7K -98.6% | $2.0M +6371.9% | $31.0K -97.1% | $1.1M +573.6% | $158.8K | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $51.1M +485.0% | $8.7M +1250.7% | $647.2K -83.2% | $3.8M -0.8% | $3.9M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $8.8M +844.2% | -$1.2M -281.8% | $649.0K +291.7% | -$338.5K +39.9% | -$563.4K | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $6.0M +19.7% | $5.0M +7177.3% | -$71.3K +98.2% | -$4.0M +10.8% | -$4.4M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Dakota Gold Corp.
AMEX:DC
$659.60M
Rayonier Advanced Materials Inc.
NYSE:RYAM
$604.59M
Nova Minerals Limited
NVAWW
$506.52M
Algoma Steel Group Inc.
NASDAQ:ASTL
$486.90M
International Tower Hill Mines Ltd.
AMEX:THM
$454.53M
EMX Royalty Corporation
EMX
$454.05M
Integra Resources Corp.
AMEX:ITRG
$444.35M
Caledonia Mining Corporation Plc
AMEX:CMCL
$399.30M
New Found Gold Corp.
AMEX:NFGC
$396.05M
Osisko Development Corp.
NYSE:ODV
$391.45M
SEC Filings
Recent regulatory filings
No filings found.
Does IDR generate free cash flow?
Idaho Strategic Resources, Inc. (IDR) generated $6.05M of free cash flow in fiscal 2025.
How much operating cash flow does IDR produce?
Operating cash flow was $19.10M, before capital expenditures of $13.06M.
Explore More
Continue the stock analysis
Jump to another research area for this company.