New Pacific Metals Corp. (TSX:NUAG)

New Pacific Metals Cash Flow Statement

Financials in millions USD. Fiscal year is July - June.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	-4.09	-3.78	-6.03	-8.1	-6.47	-6.57
Depreciation & Amortization	0.19	0.2	0.21	0.21	0.17	0.04
Stock-Based Compensation	1.28	1.61	2.22	3.24	0.96	1.6
Other Adjustments	-1.48	-2.2	-0.91	-0.16	-0.31	0.63
Changes in Other Operating Activities	0.58	0.91	0.5	-0.72	1.08	-0.3
Operating Cash Flow	-3.52	-3.26	-4.01	-5.51	-4.56	-4.6
Capital Expenditures	-0.09	-0.09	-0.14	-0.09	-0.54	-0.11
Sale of Property, Plant & Equipment	-	-	0.06	-	0	0
Purchases of Intangible Assets	-3	-2.97	-4.74	-19.92	-11.1	-4.31
Proceeds from Sale of Intangible Assets	-	-	-	2.99	-	-
Proceeds from Sale of Investments	0.43	0.31	0.31	-	-	19.94
Proceeds from Business Divestments	-	-	-	-	-	2.2
Other Investing Activities	-	-	-	-	-1.42	-0.12
Investing Cash Flow	-2.65	-2.75	-4.51	-17.03	-13.05	17.6
Issuance of Common Stock	27.55	0.01	24.58	0.83	1.78	1.08
Net Common Stock Issued (Repurchased)	27.55	0.01	24.58	0.83	1.78	1.08
Financing Cash Flow	27.55	0.01	24.58	0.83	1.78	1.08
Effect of Exchange Rate Changes on Cash and Cash Equivalents	2.1	0.89	-0.41	-1.31	-1.29	2.54
Net Cash Flow	23.49	-5.11	15.65	-23.03	-17.12	16.62
Free Cash Flow	-3.61	-3.35	-4.15	-5.61	-5.1	-4.72
Free Cash Flow Per Share	-0.02	-0.02	-0.02	-0.04	-0.03	-0.03
Levered Free Cash Flow	-3.41	-2.74	-5.44	-8.69	-5.71	-6.93
Unlevered Free Cash Flow	-4.88	-4.96	-6.36	-8.85	-6.06	-6.31

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.