United States Antimony Corporation (UAMY) Cash Flow Statement
Where UAMY’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$9.7M −536.5% vs 2024
- Capital expenditures
- $27.8M 70.8% of revenue
- Free cash flow
- −$37.5M −95.5% margin
- Returned to shareholders
- $449,475
- Change in cash
- $12.4M cash at year-end $30.7M
Cash from operations
−$9.7M
Capital expenditures
−$27.8M
Investments (net)
−$59.6M
Share buybacks (net)
−$449,475
Net borrowing (repayment)
−$132,252
Shares issued
+$104.2M
Other financing
+$5.9M
Change in cash
$12.4M
Drawn to scale: where the cash came from and how it was used. Hover for values.
UAMY operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
UAMY cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $425,8372016 | −$9.7M2025 | — | |
| Capital expenditures | $595,8392016 | $27.8M2025 | +53.3%/yr | |
| Free cash flow | −$170,0022016 | −$37.5M2025 | — | |
| Free cash flow margin | −1.4%2016 | −95.5%2025 | −94.1 pts | |
| Operating cash flow / net income | −0.752018 | −0.582022 | +0.17 | |
| Stock-based compensation | $222,7502016 | $7.1M2025 | +46.9%/yr | |
| Dividends paid | $02016 | $02024 | — | |
| Share buybacks (net) | $02016 | $449,4752025 | — | |
| Capex / revenue | 5.0%2016 | 70.8%2025 | +65.8 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
UAMY cash flow by activity
OperatingInvestingFinancingChange in cash
UAMY net income vs operating cash flow
Net incomeOperating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
UAMY cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −$4.3M | −$1.7M | −$6.3M | $428,661 | −$60,469 | −$3.3M | −$3.7M | $873,225 | −$1.1M | −$1.3M |
| Depreciation & amortization | $1.2M | $1.1M | $959,445 | $909,220 | $880,880 | $885,843 | $895,990 | $904,844 | $968,888 | $999,737 |
| Stock-based compensation | $7.1M | $568,588 | $61,459 | $61,459 | $47,499 | $106,108 | $136,000 | $175,000 | $175,000 | $222,750 |
| Change in working capital | −$12.0M | $2.1M | −$2.6M | −$2.1M | −$2.8M | $663,496 | $1.0M | −$499,183 | $576,099 | $558,429 |
| Other non-cash items | −$1.6M | $195,577 | $3.2M | $412,861 | −$475,633 | $325,693 | $1.6M | −$2.1M | $131,112 | −$45,879 |
| Cash from operating activities | −$9.7M | $2.2M | −$4.8M | −$249,277 | −$2.4M | −$1.3M | −$11,355 | −$656,631 | $716,705 | $425,837 |
| Investing activities | ||||||||||
| Capital expenditures | −$27.8M | −$430,596 | −$1.5M | −$1.7M | −$648,128 | −$243,091 | −$792,925 | −$899,119 | −$365,541 | −$595,839 |
| Investments (net) | −$59.6M | −$42,073 | $10.4M | −$59,246 | −$653,126 | −$243,091 | −$392,925 | $900,881 | −$365,541 | −$583,029 |
| Acquisitions & other investing | $13,366 | $430,596 | −$10.2M | — | $648,128 | $243,091 | $792,925 | $899,119 | $365,541 | $595,839 |
| Cash from investing activities | −$87.4M | −$42,073 | −$1.3M | — | −$653,126 | −$243,091 | −$392,925 | $900,881 | −$365,541 | −$583,029 |
| Financing activities | ||||||||||
| Dividends paid | — | $0 | −$787,730 | $0 | — | — | — | — | $0 | $0 |
| Share repurchases & issuance (net) | −$449,475 | $0 | −$202,980 | −$202,980 | $0 | $1.8M | $404,199 | — | $0 | $0 |
| Net borrowing (repayment) | −$132,252 | −$103,488 | −$283,562 | −$64,745 | −$329,529 | $285,297 | $87,800 | −$245,563 | −$186,281 | −$138,593 |
| Shares issued | $104.2M | $2.8M | $0 | $0 | $23.3M | $1.8M | $404,199 | $0 | $0 | $0 |
| Other financing | $5.9M | $1.5M | $202,980 | $0 | $769,906 | −$1.8M | −$433,048 | $23,878 | −$146,953 | $172,299 |
| Cash from financing activities | $109.5M | $4.1M | −$1.1M | −$267,725 | $23.8M | $2.1M | $463,150 | −$221,685 | −$333,234 | $33,706 |
| Summary | ||||||||||
| Net change in cash | $12.4M | $6.3M | −$7.2M | −$2.3M | $20.7M | $549,610 | $58,870 | $22,565 | $17,930 | −$123,486 |
| Cash at end of period | $30.7M | $18.3M | $12.0M | $19.1M | $21.4M | $722,377 | $172,767 | $113,897 | $27,987 | $10,057 |
| Free cash flow | −$37.5M | $1.8M | −$6.3M | −$2.0M | −$3.1M | −$1.5M | −$804,280 | −$1.6M | $351,164 | −$170,002 |
| Free cash flow margin | −95.5% | 12.0% | −72.2% | −17.9% | −39.7% | −29.6% | −9.7% | −17.2% | 3.4% | −1.4% |
| Capex / revenue | 70.8% | 2.9% | 17.6% | 15.6% | 8.4% | 4.6% | 9.6% | 10.0% | 3.6% | 5.0% |
| Operating cash flow / net income | — | — | — | −0.58 | — | — | — | −0.75 | — | — |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $110,290 | −$11.3M | −$286,905 | −$4.8M | $181,555 | $546,524 | −$1.1M | −$683,097 | $202,792 | −$322,768 | −$3.6M | −$806,984 |
| Depreciation & amortization | $515,365 | $442,973 | $346,709 | $299,310 | $277,555 | $281,970 | $745,530 | $137,856 | $114,486 | $106,147 | $245,143 | $224,241 |
| Stock-based compensation | $7.7M | $4.8M | $2.4M | $3.9M | $586,913 | $245,384 | $115,022 | $152,719 | $94,922 | $205,925 | — | $0 |
| Change in working capital | −$5.2M | −$10.0M | −$4.7M | −$2.7M | −$1.7M | −$3.0M | $1.5M | $797,117 | $262,854 | −$67,564 | −$206,588 | −$1.9M |
| Other non-cash items | −$11.8M | $4.0M | −$1.3M | −$554,542 | $21,926 | $165,945 | −$58,771 | $6,601 | −$109,115 | $143,287 | $2.6M | $250,160 |
| Cash from operating activities | −$8.7M | −$12.1M | −$3.5M | −$3.9M | −$627,695 | −$1.7M | $1.2M | $411,196 | $565,939 | $65,027 | −$932,139 | −$2.3M |
| Investing activities | ||||||||||||
| Capital expenditures | −$10.2M | −$12.6M | −$11.7M | −$8.7M | −$6.5M | −$862,511 | −$207,541 | −$72,336 | −$98,008 | −$52,713 | −$8,952 | −$614,770 |
| Investments (net) | — | — | −$39.7M | −$18.6M | −$16.5M | −$862,011 | −$183,781 | $241,747 | −$98,008 | −$2,031 | $178,007 | −$171,864 |
| Acquisitions & other investing | $11.7M | $1,904 | $4,650 | $8.7M | $6.5M | $862,511 | $207,541 | $72,336 | $98,008 | $52,713 | — | $171,864 |
| Cash from investing activities | $1.5M | −$12.6M | −$51.4M | −$18.6M | −$16.5M | −$862,011 | −$183,781 | $241,747 | −$98,008 | −$2,031 | — | −$614,770 |
| Financing activities | ||||||||||||
| Dividends paid | — | — | — | — | — | — | $0 | $0 | $0 | −$787,730 | $0 | −$787,730 |
| Share repurchases & issuance (net) | −$2.8M | −$5.0M | −$40,229 | −$409,246 | $0 | $0 | — | — | — | — | — | — |
| Net borrowing (repayment) | −$37,987 | −$33,790 | −$33,496 | −$33,206 | −$32,918 | −$32,632 | −$32,349 | −$32,068 | — | — | — | — |
| Shares issued | $47.7M | $1.3M | $65.8M | $33.4M | $2.7M | $2.4M | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $1.2M | $1.0M | $1.4M | $2.2M | $1.5M | $806,438 | $4.2M | $0 | −$17,798 | $766,457 | −$213,513 | −$23,022 |
| Cash from financing activities | $46.1M | −$2.6M | $67.1M | $35.1M | $4.1M | $3.2M | $4.2M | −$32,068 | −$17,798 | −$21,273 | −$213,513 | −$810,752 |
| Summary | ||||||||||||
| Net change in cash | $39.0M | −$27.3M | $12.2M | $12.6M | −$13.0M | $574,821 | $5.2M | $577,701 | $450,133 | $41,723 | −$967,645 | −$3.7M |
| Cash at end of period | $42.3M | $3.2M | $30.7M | $18.3M | $5.8M | $18.8M | $18.2M | $13.0M | $12.4M | $12.0M | $12.0M | $15.4M |
| Free cash flow | −$18.9M | −$24.6M | −$15.2M | −$12.5M | −$7.2M | −$2.6M | $970,600 | $338,860 | $467,931 | $12,314 | −$941,091 | −$2.9M |
| Free cash flow margin | −238.4% | −363.2% | −116.7% | −144.1% | −68.0% | −37.0% | 14.1% | 13.2% | 12.8% | 0.4% | −56.5% | −140.0% |
| Capex / revenue | 129.1% | 185.5% | 90.1% | 99.7% | 62.1% | 12.3% | 3.0% | 2.8% | 2.7% | 1.7% | 0.5% | 29.8% |
| Operating cash flow / net income | −78.52 | — | — | — | −3.46 | −3.16 | — | — | 2.79 | — | — | — |
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.
UAMY cash generation
In fiscal 2025 (ended December 31, 2025), United States Antimony generated -$9.7 million of cash from operations (down 536.5%) and spent $27.8 million on capital expenditures, leaving free cash flow of -$37.5 million, −95.5% of revenue. It returned $0.4 million to shareholders through dividends ($0) and net share buybacks ($0.4 million). Cash and equivalents rose by $12.4 million over the year.
Related: UAMY income statement, UAMY balance sheet. See the UAMY stock overview for the latest quote and news.
UAMY cash flow FAQ
What is United States Antimony's free cash flow?
United States Antimony's free cash flow was -$37.5 million in fiscal 2025: -$9.7 million of operating cash flow minus $27.8 million of capital expenditures It was $1.8 million a year earlier..
How much cash does United States Antimony generate from operations?
United States Antimony generated -$9.7 million of cash from operating activities in fiscal 2025.
How much does United States Antimony spend on capital expenditures?
United States Antimony spent $27.8 million on capital expenditures in fiscal 2025, 70.8% of revenue, compared with $0.4 million the year before.
How much stock does United States Antimony buy back?
United States Antimony spent $0.4 million on net share repurchases in fiscal 2025.