Vista Gold Corp. logo

Vista Gold Corp.

VGZ | AMEX
Chart Builder DCF Calculator
$2.49
-$0.09 (-3.49%)
At close: Oct 30, 2026, 4:00 PM ET
$2.45
-$0.04 (-1.61%)
Pre-market: Nov 2, 2026, 7:03 AM ET
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
-8.54M -7.94M -7.5M -7.41M -8.33M 9.66M 11.3M 11.27M 11.45M -5.69M -6.59M -6.42M -6.66M -6.58M -4.93M -11.75M -13.13M -12.46M -15.24M -9.12M -1.83M 821K
Depreciation & Amortization
146K 102K 88K 82K 74K 65K 55K 50K 46K 42K 40K 41K 41K 41K 45K 47K 50K 52K 49K 50K 48K 47K
Stock-Based Compensation
1.67M 1.43M 1.34M 702K 692K 752K 684K 683K 679K 748K 636K 639K 650K 514K 779K 828K 859K 942K 919K 934K 956K 963K
Other Working Capital
-125K -51K 27K -2.57K 5.44K -373.57K -482.57K -287K -354K -34K 13K -149K -9K 217K 274K 249K 130K -22K -50K -271K -226K -305K
Other Non-Cash Items
-760K -926K -572K 63.35K 401.35K -16.34M -17.29M -17.29M -17.38M -471.73K 120.46K 8.24M 7.93M 7.69M 4.95M 2.39M 2.52M 946K 3.71M -1.45M -7.44M -9.29M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a -274 -459 -8.05M -8.05M -8.05M -8.05M n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
265K 340K 27K -2.57K 5.44K -373.57K -482.57K -287K -354K -34K -72K -199K -59K -343K -201K -445K -387K -29K -65K -102K -210K -281K
Operating Cash Flow
-7.22M -6.99M -6.61M -6.57M -7.16M -6.24M -5.74M -5.58M -5.56M -5.4M -5.86M -5.75M -6.16M -6.74M -7.41M -8.93M -10.08M -10.55M -10.62M -9.7M -8.48M -7.74M
Capital Expenditures
-865K -558K -592K -570K -312K -327K -344K -168K -133K -102K -51K -38K 5K 5K n/a -39K -86K -144K -139K -173K -126K -68K
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -755K -755K
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -2.88M -2.88M -2.9M -2.9M -56K 79K 90K 490K 535K 5.88M 6.64M
Other Investing Acitivies
n/a n/a -150K -512K -987K 8.49M 15.94M 19.3M 19.77M 10.3M 3M n/a 384K 384K 2.9M 2.9M 2.51M 3.69M 2.28M 5.93M 5.93M 4.72M
Investing Cash Flow
-865K -558K -742K -1.08M -1.3M 8.16M 15.59M 19.13M 19.64M 10.2M 2.95M -2.92M -2.5M -2.51M n/a 2.8M 2.5M 3.64M 2.63M 6.29M 10.93M 10.53M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
n/a n/a -245K -245K -245K -245K -85K -85K -85K -85K n/a n/a -2K -2K -329K -329K -327K -529K -202K -202K -202K n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-44.87M -23K 246K 246K 269K 269K n/a n/a n/a n/a -142K -142K -142K -170K -28K -28K -33K 447K 253K 585K 563K 51K
Financial Cash Flow
44.41M 45.31M 4.03M 2.41M 1.44M 1.13M 1.02M 554K 159K 475K 871K 1.06M 1.06M 525K -113K -306K 12.01M 12.24M 12.98M 13.32M 1.6M 2.1M
Net Cash Flow
36.33M 37.76M -3.33M -5.24M -7.01M 3.06M 10.88M 14.11M 14.24M 5.27M -2.04M -4.73M -4.71M -5.84M -4.65M -6.44M 4.43M 5.33M 5M 9.91M 4.05M 4.89M
Free Cash Flow
-8.09M -7.55M -7.21M -7.14M -7.47M -6.56M -6.08M -5.75M -5.69M -5.51M -5.91M -5.79M -6.15M -6.73M -7.41M -8.97M -10.17M -10.69M -10.76M -9.87M -8.6M -7.81M
Adj. Free Cash Flow
-9.75M -8.98M -8.55M -7.84M -8.16M -7.32M -6.76M -6.43M -6.37M -6.25M -6.55M -6.43M -6.8M -7.25M -8.19M -9.8M -11.03M -11.63M -11.68M -10.8M -9.56M -8.77M
Maintenance CapEx
-110K -59K -81K -75K -67K -65K -55K -48K -77K -63K -51K -38K 5K 5K n/a -39K -86K -144K -139K -173K -126K -68K
Growth CapEx
-755K -499K -511K -495K -245K -262K -289K -120K -56K -39K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Owner Earnings
-7.33M -7.05M -6.7M -6.64M -7.22M -6.3M -5.79M -5.63M -5.64M -5.47M -5.91M -5.79M -6.15M -6.73M -7.41M -8.97M -10.17M -10.69M -10.76M -9.87M -8.6M -7.81M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.