New Gold Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	249.3	102.6	-64.5	-66.8	140.6	-79.3
Depreciation & Amortization	254.9	252.8	239.8	200.4	200.7	198.9
Loss (Gain) From Sale of Assets	-0.3	0.9	0.3	2	-145.3	31.8
Loss (Gain) From Sale of Investments	-0.4	0.9	4.4	28	21.3	-17.4
Stock-Based Compensation	0.8	0.6	0.8	1	1.5	2.4
Other Operating Activities	168.8	51	112.6	17	103.9	142.2
Change in Accounts Receivable	-12.4	-8.8	-4.1	-3.5	9.5	-8.8
Change in Inventory	-18.8	2.8	-6.5	-16	-4.8	10.6
Change in Accounts Payable	38.3	-1.7	6.6	25.1	-3.9	21.1
Change in Other Net Operating Assets	0.6	-8.3	-1.8	3.5	0.2	-6.7
Operating Cash Flow	680.8	392.8	287.6	190.7	323.7	294.8
Operating Cash Flow Growth	92.42%	36.58%	50.81%	-41.09%	9.80%	11.88%
Capital Expenditures	-600.5	-271.1	-265.9	-292.9	-247.3	-284.2
Sale of Property, Plant & Equipment	-0.2	-	-	-	339.4	111.9
Investment in Securities	7.4	0.9	24.4	-4	-36.4	-2.1
Other Investing Activities	5.2	6.8	7.5	15	1.7	1.2
Investing Cash Flow	-588.1	-263.4	-234	-281.9	57.4	-173.2
Long-Term Debt Repaid	-	-2.6	-9.3	-111.9	-10.4	-262.6
Net Debt Issued (Repaid)	-64.9	-2.6	-9.3	-111.9	-10.4	-262.6
Issuance of Common Stock	2.1	166.8	5.1	0.9	0.2	10.2
Other Financing Activities	-38.5	-372	-64.4	-74	-76.3	230.5
Financing Cash Flow	-101.3	-207.8	-68.6	-185	-86.5	-21.9
Foreign Exchange Rate Adjustments	-0.7	-1.9	-0.3	-4.5	0.6	3.2
Net Cash Flow	-9.3	-80.3	-15.3	-280.7	295.2	102.9
Free Cash Flow	80.3	121.7	21.7	-102.2	76.4	10.6
Free Cash Flow Growth	-17.56%	460.83%	-	-	620.75%	3.92%
Free Cash Flow Margin	6.46%	13.16%	2.76%	-16.91%	10.25%	1.65%
Free Cash Flow Per Share	0.10	0.16	0.03	-0.15	0.11	0.02
Cash Interest Paid	45.7	37.7	35.5	37.6	42.6	42.8
Cash Income Tax Paid	6.2	1.5	2.8	0.7	3.4	-0.8
Levered Free Cash Flow	56.71	76.96	62.35	-104.83	80.83	-112.99
Unlevered Free Cash Flow	77.03	78.9	63.79	-96.51	96.08	-85.61
Change in Working Capital	7.7	-16	-5.8	9.1	1	16.2

Source: S&P Global Market Intelligence. Standard template. Financial Sources.