EMX Royalty Corporation (EMX)
NYSEAMERICAN: EMX · Real-Time Price · USD
2.785
+0.035 (1.27%)
Jul 11, 2025, 3:27 PM - Market open
EMX Royalty Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Net Income | 0.2 | -3.29 | -4.63 | 3.35 | -23.73 | -4.71 | Upgrade
|
Depreciation & Amortization | 6.43 | 6.53 | 5.22 | 5.78 | 2.5 | 0.93 | Upgrade
|
Loss (Gain) From Sale of Assets | -0.43 | -0.43 | -0.73 | - | - | 0.07 | Upgrade
|
Asset Writedown & Restructuring Costs | 0.4 | 0.4 | 0.07 | 5.53 | 8.37 | - | Upgrade
|
Loss (Gain) From Sale of Investments | -2.71 | -2.05 | 1.81 | 3.76 | 4.64 | -5.03 | Upgrade
|
Loss (Gain) on Equity Investments | -5.21 | -4.33 | -4.13 | -2.89 | -2.76 | - | Upgrade
|
Stock-Based Compensation | 3.38 | 2.35 | 2.07 | 3.43 | 3.63 | 2.18 | Upgrade
|
Other Operating Activities | 2.32 | 2.85 | 2.8 | 0.75 | -1.03 | -0.46 | Upgrade
|
Change in Accounts Receivable | 3.03 | 3.75 | 4.78 | -3.73 | 1.46 | -1.56 | Upgrade
|
Change in Accounts Payable | 0.74 | 1.63 | 0.52 | 0 | -0.5 | 1.8 | Upgrade
|
Change in Other Net Operating Assets | -1.07 | -0.58 | -0.71 | 0.51 | -0.64 | -0.24 | Upgrade
|
Operating Cash Flow | 7.08 | 6.82 | 7.06 | 16.49 | -8.06 | -7.03 | Upgrade
|
Operating Cash Flow Growth | -38.00% | -3.41% | -57.18% | - | - | - | Upgrade
|
Capital Expenditures | -10.96 | -3.51 | -0.17 | -0.48 | -0.16 | -0.13 | Upgrade
|
Sale (Purchase) of Intangibles | - | - | - | - | -33.83 | -4.02 | Upgrade
|
Investment in Securities | 6.17 | 2.19 | 1.4 | -27.65 | -39.44 | -3.45 | Upgrade
|
Other Investing Activities | 7.5 | 7.67 | 7.84 | 5.62 | 2.13 | 1.06 | Upgrade
|
Investing Cash Flow | 2.71 | 6.35 | 8.83 | -19.98 | -72.84 | -6.12 | Upgrade
|
Short-Term Debt Issued | - | - | - | - | 43.2 | - | Upgrade
|
Long-Term Debt Issued | - | 35 | - | - | - | - | Upgrade
|
Total Debt Issued | 35 | 35 | - | - | 43.2 | - | Upgrade
|
Short-Term Debt Repaid | - | - | - | -11.49 | -1.17 | - | Upgrade
|
Long-Term Debt Repaid | - | -34.66 | -10 | - | - | - | Upgrade
|
Total Debt Repaid | -34.66 | -34.66 | -10 | -11.49 | -1.17 | - | Upgrade
|
Net Debt Issued (Repaid) | 0.34 | 0.34 | -10 | -11.49 | 42.02 | - | Upgrade
|
Issuance of Common Stock | 1.64 | 1.6 | 1.09 | 11.04 | 18.36 | 1.69 | Upgrade
|
Repurchase of Common Stock | -8.1 | -5.66 | - | - | - | - | Upgrade
|
Other Financing Activities | -3.19 | -3.14 | -3.2 | -0.08 | -0.86 | - | Upgrade
|
Financing Cash Flow | -9.31 | -6.86 | -12.12 | -0.53 | 59.53 | 1.69 | Upgrade
|
Foreign Exchange Rate Adjustments | -0.07 | -0.21 | 0.07 | -0.58 | 0.09 | -1.54 | Upgrade
|
Net Cash Flow | 0.41 | 6.1 | 3.84 | -4.6 | -21.28 | -13.01 | Upgrade
|
Free Cash Flow | -3.88 | 3.31 | 6.89 | 16 | -8.22 | -7.16 | Upgrade
|
Free Cash Flow Growth | - | -52.02% | -56.95% | - | - | - | Upgrade
|
Free Cash Flow Margin | -13.11% | 12.04% | 25.88% | 87.56% | -109.28% | -126.77% | Upgrade
|
Free Cash Flow Per Share | -0.04 | 0.03 | 0.06 | 0.15 | -0.09 | -0.09 | Upgrade
|
Cash Interest Paid | 2.7 | 2.66 | 3.14 | 3.17 | 1.17 | - | Upgrade
|
Cash Income Tax Paid | 1.87 | 0.86 | 0.58 | 0.17 | - | - | Upgrade
|
Levered Free Cash Flow | -8.8 | -1.94 | 10.13 | 2.36 | -42.54 | -4.81 | Upgrade
|
Unlevered Free Cash Flow | -6.65 | 0.45 | 13.31 | 5.64 | -41.23 | -4.81 | Upgrade
|
Change in Net Working Capital | 7.34 | 5.52 | -4.35 | 0.05 | 7.62 | -0.68 | Upgrade
|
Updated Mar 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.