Coeur Mining, Inc.
NYSE:CDE · New York Stock Exchange
-$1.26 today
Vol 45.03M · Avg 27.12M
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 | $585.9M +894.7% | $58.9M +156.8% | -$103.6M -32.7% | -$78.1M -149.4% | -$31.3M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $251.1M +100.9% | $125.0M +25.2% | $99.8M -10.6% | $111.6M -13.0% | $128.3M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$161.0M -1743.5% | -$8.7M -484.2% | -$1.5M +91.9% | -$18.4M -68.8% | -$10.9M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $19.2M +59.8% | $12.0M +5.8% | $11.4M +13.3% | $10.0M -26.6% | $13.7M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $115.3M +871.1% | $11.9M +40.3% | $8.5M +118.3% | -$46.2M -31.6% | -$35.1M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$6.7M -1227.0% | -$504.0K -154.0% | $933.0K -79.0% | $4.5M +552.9% | -$983.0K | $592.6M | $1.3B | $626.2M |
| Inventory | -$51.8M +25.6% | -$69.6M -46.3% | -$47.6M +7.5% | -$51.4M -86.2% | -$27.6M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $101.2M +27.7% | $79.2M | $0 | $0 | $0 | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $72.6M +2515.6% | $2.8M -95.0% | $55.1M +7249.3% | $750.0K +111.5% | -$6.5M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $76.4M +408.0% | -$24.8M -147.0% | $52.8M +12.8% | $46.8M +1.9% | $45.9M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $886.9M +409.0% | $174.2M +158.9% | $67.3M +162.7% | $25.6M -76.8% | $110.5M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$221.2M -20.7% | -$183.2M +49.8% | -$364.6M -3.5% | -$352.4M -13.7% | -$309.8M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 +100.0% | -$10.0M | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 +100.0% | -$2.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 -100.0% | $47.6M +17.6% | $40.5M +4228.2% | $935.0K | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $93.3M +28813.8% | -$325.0K -102.4% | $13.3M -92.0% | $165.7M +2364.3% | $6.7M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$127.8M +33.9% | -$193.5M +36.3% | -$303.7M -107.8% | -$146.2M +51.9% | -$304.1M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$251.4M -3570.9% | -$6.8M -109.9% | $69.5M +471.0% | -$18.7M -111.5% | $162.4M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $10.0M -56.2% | $22.8M -86.5% | $169.0M +14.6% | $147.4M | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$9.6M | $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 | -$9.6M -361.6% | -$2.1M +12.0% | -$2.4M +35.3% | -$3.7M +14.0% | -$4.3M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$260.6M -1976.4% | $13.9M -94.1% | $236.1M +88.8% | $125.0M -20.9% | $158.1M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $425.0K +138.1% | -$1.1M -296.6% | $567.0K +41.4% | $401.0K +194.8% | -$423.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $498.8M +7769.6% | -$6.5M -3212.0% | $209.0K -95.7% | $4.9M +113.6% | -$35.9M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $665.7M +7534.9% | -$9.0M +97.0% | -$297.3M +9.0% | -$326.7M -63.9% | -$199.3M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Alcoa Corporation
NYSE:AA
$16.30B
Alamos Gold Inc.
NYSE:AGI
$15.67B
Royal Gold, Inc.
NASDAQ:RGLD
$15.16B
Harmony Gold Mining Company Limited
NYSE:HMY
$10.80B
Hecla Mining Company
NYSE:HL
$10.77B
IAMGOLD Corporation
NYSE:IAG
$10.16B
Equinox Gold Corp.
AMEX:EQX
$8.70B
New Gold Inc.
NGD
$7.19B
Sibanye Stillwater Limited
NYSE:SBSW
$7.18B
ICL Group Ltd
NYSE:ICL
$6.76B
SEC Filings
Recent regulatory filings
No filings found.
Does CDE generate free cash flow?
Coeur Mining, Inc. (CDE) generated $665.72M of free cash flow in fiscal 2025.
How much operating cash flow does CDE produce?
Operating cash flow was $886.88M, before capital expenditures of $221.16M.
Explore More
Continue the stock analysis
Jump to another research area for this company.