Northern Dynasty Minerals Ltd. (NAK)

Northern Dynasty Minerals Cash Flow Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	-17.14	-21	-24.44	-31.54	-63.87	-69.19
Depreciation & Amortization	0.16	0.16	0.26	0.33	0.53	0.65
Loss (Gain) From Sale of Assets	-	-	-0	0	-	-0.01
Stock-Based Compensation	0.03	1.07	2.3	2.86	9.34	3.97
Other Operating Activities	-0.81	-1.34	-0.25	-0.15	1.92	-0.11
Change in Accounts Receivable	2.93	-0.24	-0.57	-0.02	-0.55	0.48
Change in Accounts Payable	-4.89	-0.8	-1.12	-3.48	-6.13	-0.16
Change in Other Net Operating Assets	-0.15	0.04	-0.14	-0.47	0.94	-0.38
Operating Cash Flow	-19.87	-22.11	-23.96	-32.48	-57.82	-64.74
Capital Expenditures	-	-	-0.03	-	-	-
Sale of Property, Plant & Equipment	-	0	0	-	-	-
Sale (Purchase) of Intangibles	-	-	-	-	-	0.01
Other Investing Activities	17.15	2.95	15.7	0.16	0.13	0.21
Investing Cash Flow	17.15	2.95	15.67	0.16	0.13	0.22
Short-Term Debt Issued	-	20.1	-	-	-	-
Long-Term Debt Issued	-	-	-	-	-	2.32
Total Debt Issued	20.1	20.1	-	-	-	2.32
Long-Term Debt Repaid	-	-0.15	-0.13	-0.2	-2.82	-0.35
Net Debt Issued (Repaid)	19.95	19.95	-0.13	-0.2	-2.82	1.96
Issuance of Common Stock	3.42	3.42	-	12.82	95.08	67.36
Repurchase of Common Stock	-	-	-	-	-	-0.01
Other Financing Activities	-0.06	-0.06	-	-0.43	-4.29	-5.48
Financing Cash Flow	23.31	23.31	-0.13	12.19	87.97	63.83
Foreign Exchange Rate Adjustments	-0.14	-0.12	0.3	-0.05	-1.86	-0.14
Net Cash Flow	20.45	4.03	-8.12	-20.17	28.42	-0.83
Free Cash Flow	-19.87	-22.11	-23.99	-32.48	-57.82	-64.74
Free Cash Flow Per Share	-0.04	-0.04	-0.05	-0.06	-0.12	-0.18
Levered Free Cash Flow	5.92	2.93	-14.06	-21.61	-35.27	-31.92
Unlevered Free Cash Flow	6.32	2.99	-14.02	-21.57	-35.19	-31.83
Change in Net Working Capital	-15.34	-15.72	1.17	5.24	5.98	-6.52

Source: S&P Capital IQ. Standard template. Financial Sources.