Solaris Resources (SLSR) Cash Flow: Operating & Free Cash Flow

Solaris Resources Cash Flow Statement Analysis

Values in millions USD

Income Statement Balance Sheet Cash Flow Ratios

Scale:

Scroll to see more

Cash flow statement showing operating, investing, and financing activities for Solaris Resources Inc. (SLSR) - Annual data in millions USD
Breakdown	FY 2025	FY 2024	FY 2023	FY 2022	FY 2022	FY 2021	FY 2020	FY 2020	FY 2019	FY 2018	FY 2017
Period ending	Dec 2025	Dec 2024	Dec 2023	Mar 2023	Dec 2022	Dec 2021	Mar 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017
Operating Activities
Net Income	-42.29	-77.08	-41.08	-58.72	-58.72	-56.86	-25.99	-25.92	-1.00	-2.06	0.00
Depreciation & Amortization	1.10	1.01	0.93	0.78	0.78	0.41	0.07	0.07	0.01	0.01	0.00
Deferred Income Tax	0.57	0.00	0.00	0.00	-	-1.57	7.64	-	0.00	0.00	0.00
Stock Based Compensation	3.90	4.00	5.13	3.51	3.51	4.90	1.59	1.59	0.21	0.05	0.00
Change in Working Capital	81.14	7.36	-3.39	-2.25	-2.14	6.85	2.67	2.67	0.59	0.03	0.00
Change in Accounts Receivable	0.00	0.00	0.00	0.00	-	0.00	0.00	-	0.00	0.00	0.00
Change in Accounts Payable	-8.99	7.57	-3.40	-2.54	-2.54	7.48	2.80	2.80	0.22	0.06	0.00
Change in Other Working Capital	0.01	-0.21	-0.56	0.30	-0.30	-0.40	-0.13	-0.13	0.36	-0.03	0.00
Other Operating Activities	5.66	8.31	-0.56	-1.72	-0.30	-0.40	-0.09	7.48	-4.36	-0.92	0.00
Net Cash from Operating Activities	48.27	-58.39	-38.31	-58.39	-58.39	-46.66	-14.11	-14.11	-4.55	-2.91	0.00
Investing Activities
Capital Expenditures	-4.17	-2.66	-0.09	-1.12	-1.12	-1.68	-0.68	-0.68	-0.01	-0.01	0.00
Acquisitions	0.00	0.00	0.00	0.00	-	0.00	0.00	-	0.00	0.00	0.00
Purchases of Investments	-1.92	0.00	0.00	0.00	-	0.00	0.00	-	0.00	0.00	0.00
Other Investing Activities	-2.14	-0.25	-0.26	-0.24	-0.24	0.00	0.00	-	-0.07	0.00	0.00
Net Cash from Investing Activities	-3.29	-0.66	-0.35	-1.36	-1.36	-1.09	-0.68	-0.68	-0.08	-0.01	0.00
Financing Activities
Debt Repayment	-60.00	-0.24	-0.16	-0.16	-0.16	-0.27	-0.04	-	0.71	0.00	0.00
Common Stock Issued	0.71	39.65	10.00	0.00	40.93	7.00	78.55	81.75	9.78	1.84	0.00
Common Stock Repurchased	0.00	0.00	-0.62	0.00	-	0.00	0.00	-	0.00	0.00	0.00
Other Financing Activities	-7.31	-1.93	0.09	41.41	0.48	0.48	2.67	-0.54	-0.07	1.23	0.00
Net Cash from Financing Activities	-51.85	52.48	62.27	41.25	41.25	7.21	81.17	81.17	10.43	3.06	0.00
Summary
Effect of Forex Changes on Cash	0.35	-0.55	0.49	-0.63	-0.63	0.84	1.13	-	0.05	0.00	0.00
Net Change in Cash	-6.53	-7.13	24.10	-19.13	-19.13	-40.54	67.50	67.50	5.85	0.15	0.00
Cash at Beginning of Period	31.74	38.87	14.77	33.90	33.90	73.59	6.09	-	0.24	0.09	0.00
Cash at End of Period	25.21	31.74	38.87	14.77	14.77	33.90	73.59	-	6.09	0.24	0.00
Free Cash Flow	44.10	-61.05	-38.40	-59.51	-59.51	-48.34	-14.80	-14.80	-4.56	-2.91	0.00

Source: Company financial statements from annual and quarterly filings. Data as of Jun 30, 2026. Data sources and methodology

Frequently Asked Questions About Solaris Resources Cash Flow

What is Solaris Resources's free cash flow?

Solaris Resources generated free cash flow of $44.10M in fiscal 2025 (fiscal year ended Dec 31, 2025), operating cash flow of $48.27M minus $4.17M of capital expenditures.

How much does Solaris Resources spend on capital expenditures?

Solaris Resources spent $4.17M on capital expenditures in fiscal 2025, compared with $2.66M a year earlier. That equals 8.6% of operating cash flow.

Does Solaris Resources pay dividends or buy back shares?

Solaris Resources's cash flow statement for fiscal 2025 shows no dividend payments or share repurchases.

What is free cash flow?

Free cash flow is operating cash flow minus capital expenditures. It is the cash a company has left for dividends, buybacks, debt repayment or acquisitions after funding its operations and investment. Full definition