Scorpio Gold Corporation (SGLD) Cash Flow Statement
Where SGLD’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$5.3M
- Capital expenditures
- $6.2M
- Free cash flow
- −$11.5M
- Returned to shareholders
- —
- Change in cash
- $8.2M cash at year-end $8.3M
Drawn to scale: where the cash came from and how it was used. Hover for values.
SGLD operating cash flow, capex and free cash flow
SGLD cash flow trends, 2022–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$1.7M2022 | −$5.3M2025 | — | |
| Capital expenditures | $864,4772022 | $6.2M2025 | +92.5%/yr | |
| Free cash flow | −$2.6M2022 | −$11.5M2025 | — | |
| Stock-based compensation | $216,6032022 | $1.3M2025 | +82.4%/yr |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
SGLD cash flow by activity
SGLD net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
SGLD cash flow statement
| 2025 | 2024 | 2023 | 2022 | |
|---|---|---|---|---|
| Operating activities | ||||
| Net income | $3.1M | −$15.3M | −$2.3M | −$2.2M |
| Depreciation & amortization | $254,362 | $25,300 | $42,113 | $55,701 |
| Stock-based compensation | $1.3M | $514,309 | $0 | $216,603 |
| Change in working capital | −$763,493 | −$490,838 | $746,783 | $313,668 |
| Other non-cash items | −$9.2M | $10.8M | $43,256 | −$65,994 |
| Cash from operating activities | −$5.3M | −$4.4M | −$1.4M | −$1.7M |
| Investing activities | ||||
| Capital expenditures | −$6.2M | −$1.1M | −$72,480 | −$864,477 |
| Investments (net) | $0 | −$28 | $0 | — |
| Financing activities | ||||
| Net borrowing (repayment) | −$547,917 | $473,689 | $922,360 | $2.4M |
| Shares issued | $10.6M | $5.9M | $350,972 | $0 |
| Other financing | $3.8M | $43,758 | $0 | $0 |
| Cash from financing activities | $13.8M | $6.4M | $1.3M | $2.4M |
| Summary | ||||
| Net change in cash | $8.2M | −$288,056 | −$37,053 | $52,920 |
| Cash at end of period | $8.3M | −$5,042 | $294,846 | $331,899 |
| Free cash flow | −$11.5M | −$5.4M | −$1.5M | −$2.6M |
| Operating cash flow / net income | −1.70 | — | — | — |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | |
|---|---|---|---|---|---|---|
| Operating activities | ||||||
| Net income | −$1.7M | −$1.4M | −$2.2M | $7.6M | −$1.3M | −$1.1M |
| Depreciation & amortization | $52,736 | $50,879 | $254,362 | $0 | $0 | $0 |
| Stock-based compensation | $1.0M | $867,586 | $700,146 | $457,803 | $70,518 | $84,918 |
| Change in working capital | $28,322 | −$74,918 | $64,184 | −$420,984 | −$664,422 | $257,729 |
| Other non-cash items | −$165,974 | −$17,922 | −$90,978 | −$9.1M | $41,280 | −$23,239 |
| Cash from operating activities | −$779,395 | −$555,535 | −$1.2M | −$1.5M | −$1.8M | −$744,327 |
| Investing activities | ||||||
| Capital expenditures | −$3.7M | −$4.8M | −$2.8M | −$2.0M | −$1.1M | −$277,291 |
| Financing activities | ||||||
| Net borrowing (repayment) | — | — | −$11,516 | −$4,133 | −$532,268 | $0 |
| Shares issued | $0 | $0 | $0 | $5.8M | $4.9M | $0 |
| Other financing | $116,206 | $2.8M | $2.4M | $1.1M | −$1.7M | $1.7M |
| Cash from financing activities | $116,206 | $2.8M | $2.4M | $7.0M | $2.7M | $1.7M |
| Summary | ||||||
| Net change in cash | −$3.1M | −$2.6M | −$870,386 | $8.5M | −$224,296 | $724,218 |
| Cash at end of period | $2.6M | $5.7M | $8.3M | $9.0M | $584,968 | $694,356 |
| Free cash flow | −$4.5M | −$5.3M | −$4.0M | −$3.4M | −$3.0M | −$1.0M |
| Operating cash flow / net income | — | — | — | −0.19 | — | — |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
SGLD cash generation
In fiscal 2025 (ended December 31, 2025), Scorpio Gold Corporation generated -$5.3 million of cash from operations and spent $6.2 million on capital expenditures, leaving free cash flow of -$11.5 million. Cash and equivalents rose by $8.2 million over the year.
Related: SGLD income statement, SGLD balance sheet. See the SGLD stock overview for the latest quote and news.
SGLD cash flow FAQ
What is Scorpio Gold Corporation's free cash flow?
Scorpio Gold Corporation's free cash flow was -$11.5 million in fiscal 2025: -$5.3 million of operating cash flow minus $6.2 million of capital expenditures It was -$5.4 million a year earlier..
How much cash does Scorpio Gold Corporation generate from operations?
Scorpio Gold Corporation generated -$5.3 million of cash from operating activities in fiscal 2025, −1.70 times its net income of $3.1 million.
How much does Scorpio Gold Corporation spend on capital expenditures?
Scorpio Gold Corporation spent $6.2 million on capital expenditures in fiscal 2025, compared with $1.1 million the year before.