Denison Mines Corp.
TSX:DML.TO · Toronto Stock Exchange
+$0.03 today
Vol 1.40M · Avg 3.85M
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 | -$217.3M -138.5% | -$91.1M -202.0% | $89.4M +522.6% | $14.4M -24.4% | $19.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $17.8M | $0 -100.0% | $5.8M | $0 | $0 | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$6.6M -2710.2% | -$236.0K +89.9% | -$2.3M -3.3% | -$2.3M -13.7% | -$2.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $4.7M +1.9% | $4.7M +24.3% | $3.7M +0.3% | $3.7M +31.9% | $2.8M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $808.0K +153.4% | -$1.5M -180.9% | $1.9M +7.3% | $1.7M +975.9% | -$199.0K | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$2.7M -229.8% | -$823.0K -136.9% | $2.2M +535.5% | -$512.0K -81.6% | -$282.0K | $592.6M | $1.3B | $626.2M |
| Inventory | -$6.6M -3900.0% | -$165.0K +80.9% | -$866.0K -216.9% | $741.0K +280.7% | -$410.0K | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $10.4M +13.7% | $9.2M +1109.6% | $759.0K -45.2% | $1.4M +104.9% | $676.0K | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$314.0K +40.1% | -$524.0K -107.1% | -$253.0K -296.1% | $129.0K +170.5% | -$183.0K | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $132.4M +176.9% | $47.8M +137.0% | -$129.1M -182.5% | -$45.7M -11.9% | -$40.9M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$68.1M -68.8% | -$40.4M -31.7% | -$30.7M -9.0% | -$28.1M -32.5% | -$21.2M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$50.5M -556.6% | -$7.7M -137.8% | -$3.2M +52.9% | -$6.9M -458.5% | -$1.2M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $55.0K +101.0% | -$5.3M -123.4% | -$2.4M -198.1% | -$800.0K +41.0% | -$1.4M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$4.5M | $0 +100.0% | -$17.5M -2088.9% | -$800.0K +99.1% | -$91.7M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $54.3M +299.0% | $13.6M -31.7% | $19.9M | $0 -100.0% | $15.6M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$48.8M -31809.8% | -$153.0K -106.1% | $2.5M +47.0% | $1.7M +108.4% | -$20.3M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$49.5M -11723.7% | $426.0K +159.2% | -$719.0K +89.4% | -$6.8M +93.2% | -$99.0M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $458.5M +152417.9% | -$301.0K -38.1% | -$218.0K -238.0% | $158.0K +364.7% | $34.0K | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $15.8M +12.2% | $14.1M -86.9% | $107.9M +451.7% | $19.6M -87.3% | $153.7M | $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 | $0 -100.0% | $1.4M -61.1% | $3.5M +182.7% | $1.3M -79.4% | $6.1M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $474.3M +3029.8% | $15.2M -86.4% | $111.2M +430.5% | $21.0M -86.9% | $159.8M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $782.0K -65.5% | $2.3M +555.5% | $346.0K -59.9% | $863.0K +253.6% | -$562.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $357.4M +1685.9% | -$22.5M -128.1% | $80.1M +712.5% | -$13.1M -133.5% | $39.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$118.6M -146.8% | -$48.1M -41.8% | -$33.9M +3.2% | -$35.0M -55.8% | -$22.5M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Tidewater Midstream and Infrastructure Ltd.
TSX:TWM.TO
$7.19B
Energy Fuels Inc.
TSX:EFR.TO
$5.89B
Tamarack Valley Energy Ltd.
TSX:TVE.TO
$5.79B
Athabasca Oil Corporation
TSX:ATH.TO
$4.98B
Peyto Exploration & Development Corp.
TSX:PEY.TO
$4.97B
Gibson Energy Inc.
TSX:GEI.TO
$4.88B
Topaz Energy Corp.
TSX:TPZ.TO
$4.66B
Paramount Resources Ltd.
TSX:POU.TO
$3.96B
NuVista Energy Ltd.
NVA.TO
$3.69B
TerraVest Industries Inc.
TSX:TVK.TO
$2.55B
SEC Filings
Recent regulatory filings
No filings found.
Does DML.TO generate free cash flow?
Denison Mines Corp. (DML.TO) generated -$118,644,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does DML.TO produce?
Operating cash flow was -$68,148,000.00, before capital expenditures of $50.50M.
Explore More
Continue the stock analysis
Jump to another research area for this company.