Americas Gold and Silver Corporation (USAS)

Americas Gold and Silver Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-87.45	-49	-38.17	-45.19	-160.58
Depreciation & Amortization	21.23	24.09	20.85	21.34	15.8
Stock-Based Compensation	12.06	1.45	2.03	2.75	4.35
Other Adjustments	58.98	17.5	15.07	21.94	117.54
Change in Receivables	-1.65	2.38	2.07	-3.34	-3.11
Changes in Inventories	-3.46	-3.35	-3.27	-2.66	-19.95
Changes in Accounts Payable	-4	3.89	0.21	4.59	-0.75
Changes in Unearned Revenue	-	-	-	-	-4.03
Changes in Other Operating Activities	0.33	-0.04	0.2	-0.6	-0.23
Operating Cash Flow	-3.95	-3.07	-1.01	-1.18	-50.95
Capital Expenditures	-69.24	-18.85	-19.94	-19.6	-14.08
Sale of Property, Plant & Equipment	1	-	1.81	-	-
Investing Cash Flow	-68.24	-18.85	-18.13	-19.6	-14.08
Short-Term Debt Issued	-2	-0.25	2.25	-1.45	-
Short-Term Debt Repaid	-	-	-	-	-1.41
Net Short-Term Debt Issued (Repaid)	-2	-0.25	2.25	-1.45	-1.41
Long-Term Debt Issued	47.36	9.37	7.26	5.11	8.8
Net Long-Term Debt Issued (Repaid)	47.36	9.37	7.26	5.11	8.8
Issuance of Common Stock	156.38	48.32	3.08	19.9	57.86
Net Common Stock Issued (Repurchased)	156.38	48.32	3.08	19.9	57.86
Other Financing Activities	-18.84	-22.32	7.74	-6.12	-1.83
Financing Cash Flow	182.9	35.12	20.32	17.44	63.42
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.93	4.74	-1.08	2.41	-0.2
Net Cash Flow	109.78	17.94	0.1	-0.94	-1.81
Free Cash Flow	-73.19	-21.92	-20.95	-20.78	-65.02
FCF Margin	-62.06%	-21.88%	-22.02%	-24.44%	-144.33%
Free Cash Flow Per Share	-0.27	-0.21	-0.25	-0.28	-1.15
Levered Free Cash Flow	-97.22	-30.2	-27.4	-36.38	-173.52
Unlevered Free Cash Flow	-82.49	-20.86	-23.59	-25.82	-105.03

Updated Mar 30, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q