Dilution profile // every instrument, one screen, from SEC filings

AGNICO EAGLE MINES LTD (AEM)

CIK 2809 · all EDGAR filings →

Overall dilution risk
LOWworst of 4 computed signals (offering ability)
= the worst band among the computed sub-ratings, no hidden weighting
Offering ability
LOWno live registration found
= is there a registration (S-1/S-3 family) on file without a later withdrawal
Overhead supply
LOWwarrants = 2% of O/S
= warrant shares outstanding divided by current shares outstanding (bands: 20% / 50%)
warrants only; converts, ATMs and equity lines are not in free structured data, so the true overhead is AT LEAST this
Historical dilution
LOW+10% O/S in 3y
= share count now vs 3 years ago (bands: 30% / 100%); a reverse split pushes this negative
Cash need
LOWoperating cash flow positive
= cash vs trailing operating burn (bands: 6mo / 24mo; positive operating CF = low)

Same rating bands the category standard uses, but free, with the formula on the chip and the gaps in the data said out loud.

Shares outstanding over time

2009-12-312025-12-31

Latest: 500.0M shares as of Dec 31, 2025 (40-F).

Cash runway

Self-funding

generates cash

Full breakdown: cash runway tool

Warrants

Warrants outstanding: 8.6M underlying shares, as reported Sep 30, 2013 (6-K).

Balance-sheet fair value of warrants: $24.9M as of Sep 30, 2013.

Rough fully diluted estimate: 508.6M = 500.0M O/S + 8.6M warrant shares. An estimate, not a filing figure: it ignores converts, options and RSUs, and the two inputs carry different as-of dates.

Convertible notes

The latest 10-Q/10-K instance document could not be checked just now, so nothing is shown rather than guessed. Try again shortly.

Fully diluted build-up

Shares outstanding plus every potential-share instrument the filer tagged in XBRL, each at its own as-of date. An estimate assembled from filed figures, not a filing figure itself.

Shares outstanding500.0MDec 31, 2025
+ Warrants (aggregate, as tagged) (if exercised)8.6MSep 30, 2013
Fully diluted estimate508.6M+1.7% vs O/S

Still excluded, because the filer does not tag them in countable form: employee options and RSUs, any instrument living only in exhibit prose, and instruments above missing a share count. Inputs carry different as-of dates, shown per row. Each figure traces to the tranche and note tables above and their cited filings.

Registrations and offerings

Last 12 months: 0 executed · 0 registered.

EFFECTIVEDec 6, 2019SEC declared a registration effective — selling can beginEFFECT
EFFECTIVEDec 22, 2017SEC declared a registration effective — selling can beginEFFECT
EFFECTIVESep 4, 2015SEC declared a registration effective — selling can beginEFFECT
EFFECTIVEAug 19, 2013SEC declared a registration effective — selling can beginEFFECT
WITHDRAWNSep 5, 2012Registration withdrawnRW
REGISTEREDSep 4, 2012F-3 registration — capacity to sell shares, not a sale yetF-3
MARKETINGJun 5, 2006Free-writing prospectus — offering being marketedFWP
UPDATEAug 3, 2005Prospectus update — often a resale registration, not necessarily new capital424B3
WITHDRAWNOct 27, 2004Registration withdrawnAW
WITHDRAWNOct 27, 2004Registration withdrawnRW

Full history and shelf status: offering checker · S-3 shelf checker

Source: SEC EDGAR XBRL company facts and filing metadata, fetched live and cached briefly. Share counts are cover-page figures with their form named. Warrant tranches and convertible notes come from the dimensioned facts in the latest 10-Q/10-K instance document, exactly as the company tagged them; untagged tranches and notes are absent, not disproven. Nothing on this page is manually verified and nothing is behind a login: what free data supports is shown, what it cannot support is stated. Not investment advice.

Keep going: float checker · offering calendar · short-squeeze screener · full AEM workspace