New Pacific Metals Corp.
TSX:NUAG.TO · Toronto Stock Exchange
-$0.46 today
Vol 0.11M · Avg 0.42M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$3.8M +37.3% | -$6.0M +25.6% | -$8.1M -25.2% | -$6.5M +1.6% | -$6.6M | $476.4M | $465.2M | -$1.6B |
| Depreciation & Amortization | $196.5K -7.9% | $213.3K -0.1% | $213.5K +22.7% | $174.0K +295.5% | $44.0K | $1.2B | $631.8M | $1.5B |
| Deferred Income Tax | $0 | $0 -100.0% | $584.3K +475.0% | -$155.8K -112.1% | $1.3M | -$1.5B | $304.2M | $472.2M |
| Stock-Based Compensation | $1.6M -27.2% | $2.2M -31.7% | $3.2M +237.5% | $961.5K -39.8% | $1.6M | $354.6M | -$1.6B | $1.2B |
| Change in Working Capital | $165.3K +140.9% | -$403.7K +62.8% | -$1.1M -217.3% | $925.8K +265.8% | -$558.4K | -$1.6B | $1.5B | $1.0B |
| Accounts Receivables | $29.6K -68.8% | $94.8K +33365.3% | -$285 -835.1% | $39 +238.3% | -$28 | $1.3B | $626.2M | $1.3B |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.2B | $1.1B | $1.2B |
| Accounts Payables | -$9.2K +98.5% | -$594.4K -131.8% | -$256.4K -146.5% | $551.7K +409.4% | -$178.3K | -$1.5B | $433.0M | $1.0B |
| Other Working Capital | $144.8K +51.2% | $95.8K +111.6% | -$829.4K -321.7% | $374.1K +198.4% | -$380.0K | $1.3B | $601.0M | -$1.6B |
| Other Non-Cash Items | -$1.5M -20398.1% | -$7.1K +98.1% | -$370.1K -16945.7% | $2.2K +100.6% | -$395.5K | -$1.5B | $300.0M | $468.0M |
| Operating Cash Flow | -$3.3M +18.7% | -$4.0M +27.3% | -$5.5M -20.8% | -$4.6M +0.8% | -$4.6M | $8.9B | $10.5B | $12.2B |
| Capital Expenditures | -$3.1M +37.4% | -$4.9M +73.1% | -$18.1M -55.7% | -$11.6M -162.8% | -$4.4M | $1.4B | $697.6M | $1.4B |
| Acquisitions (Net) | $0 -100.0% | $312.3K -92.2% | $4.0M +221151.9% | $1.8K -100.0% | $4.3M | $1.1B | $1.3B | $1.4B |
| Purchases of Investments | $0 | $0 | $0 | $0 +100.0% | -$4.3M | $1.4B | $1.3B | $1.1B |
| Sales of Investments | $307.8K +423.6% | $58.8K | $0 | $0 -100.0% | $15.6M | $318.2M | -$1.5B | $1.0B |
| Other Investing Activities | -$3.0M +37.4% | -$4.7M -62.8% | -$2.9M -105.8% | -$1.4M -167.8% | $2.1M | $370.0M | $1.2B | $974.8M |
| Investing Cash Flow | -$2.7M +39.1% | -$4.5M +73.5% | -$17.0M -30.5% | -$13.0M -174.1% | $17.6M | $6.4B | $5.1B | $6.8B |
| Debt Repayment | $0 | $0 | $0 | $0 | $0 | $759.2M | $1.1B | $1.2B |
| Common Stock Issued | $8.9K -100.0% | $24.4M +2830.3% | $834.3K -53.2% | $1.8M +65.7% | $1.1M | $946.8M | $812.4M | $980.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 | $0 | -$1.6B | $1.5B | $1.0B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $613.6M | $692.0M | $1.1B |
| Other Financing Activities | -$2.5K -101.8% | $135.7K | $0 | $0 | $0 | $1.3B | $1.1B | $529.6M |
| Financing Cash Flow | $6.3K -100.0% | $24.6M +2879.2% | $825.1K -53.7% | $1.8M +65.7% | $1.1M | $13.9B | -$15.5B | $3.2B |
| Effect of Forex Changes | $890.6K +316.4% | -$411.6K +68.5% | -$1.3M -1.2% | -$1.3M -150.8% | $2.5M | $1.1B | $990.2M | $855.8M |
| Net Change in Cash | -$5.1M -132.6% | $15.7M +168.0% | -$23.0M -34.5% | -$17.1M -203.0% | $16.6M | $4.9B | $6.5B | $8.2B |
| Free Cash Flow | -$6.3M +28.9% | -$8.9M +62.4% | -$23.6M -45.9% | -$16.2M -79.4% | -$9.0M | -$16.8B | $11.1B | $5.4B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Faraday Copper Corp.
TSX:FDY.TO
$1.70B
NorthIsle Copper and Gold Inc.
NCX.V
$943.04M
Western Copper and Gold Corporation
TSX:WRN.TO
$760.38M
International Tower Hill Mines Ltd.
TSX:ITH.TO
$649.18M
Integra Resources Corp.
ITR.V
$629.70M
Magna Mining Inc.
NICU.V
$429.01M
Steppe Gold Ltd.
TSX:STGO.TO
$364.07M
Bravo Mining Corp.
BRVO.V
$331.11M
Titan Mining Corporation
TSX:TI.TO
$297.81M
Goliath Resources Limited
GOT.V
$260.61M
SEC Filings
Recent regulatory filings
No filings found.
Does NUAG.TO generate free cash flow?
New Pacific Metals Corp. (NUAG.TO) generated -$6,314,951.00 of free cash flow in fiscal 2024.
How much operating cash flow does NUAG.TO produce?
Operating cash flow was -$3,261,105.00, before capital expenditures of $3.05M.
Explore More
Continue the stock analysis
Jump to another research area for this company.