Northern Dynasty Minerals Ltd. (NAK)

Northern Dynasty Minerals Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-82.8	-36.15	-21	-24.44	-31.54	-63.87
Depreciation & Amortization	0.17	0.16	0.16	0.26	0.33	0.53
Stock-Based Compensation	0.69	0.03	1.07	2.3	2.86	9.34
Other Adjustments	59.62	17.46	-1.34	-0.25	-0.15	1.92
Change in Receivables	-0.14	1.02	-0.26	-0.57	-0.02	-0.55
Changes in Accounts Payable	1.85	0.35	-0.8	-1.12	-3.48	-6.13
Changes in Other Operating Activities	0.13	-0.01	0.05	-0.14	-0.47	0.94
Operating Cash Flow	-20.47	-17.15	-22.11	-23.96	-32.48	-57.82
Capital Expenditures	-	-	-	-0.03	-	-
Sale of Property, Plant & Equipment	-	-	0	0	-	-
Other Investing Activities	32.43	14.59	2.95	15.7	0.16	0.13
Investing Cash Flow	33.75	14.59	2.95	15.67	0.16	0.13
Long-Term Debt Issued	-	-	20.08	-	-	-
Long-Term Debt Repaid	-	-	-	-	-	-2.52
Net Long-Term Debt Issued (Repaid)	-	-	20.08	-	-	-2.52
Issuance of Common Stock	9.17	0.02	3.39	-	12.42	90.79
Net Common Stock Issued (Repurchased)	9.17	0.02	3.39	-	12.42	90.79
Other Financing Activities	-0.17	-0.15	-0.15	-0.13	-0.23	-0.29
Financing Cash Flow	9	-0.12	23.31	-0.13	12.19	87.97
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.74	0.62	-0.12	0.3	-0.05	-1.86
Net Cash Flow	22.27	-2.67	4.15	-8.42	-20.12	30.28
Free Cash Flow	-20.47	-17.15	-22.11	-23.99	-32.48	-57.82
Free Cash Flow Per Share	-0.04	-0.03	-0.04	-0.05	-0.06	-0.12
Levered Free Cash Flow	-80.64	-35.66	-1.5	-25.48	-35.17	-71.05
Unlevered Free Cash Flow	-20.08	-17.88	-22.81	-25.75	-34.85	-67.2

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q