Skip to main content
logo
Northern Dynasty Minerals Ltd. (NAK)
NYSEAMERICAN: NAK · Real-Time Price · USD
1.470
-0.040 (-2.65%)
Sep 4, 2026, 4:00 PM EDT - Market closed

Northern Dynasty Minerals Cash Flow Statement

Millions CAD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
-67.17-104.37-36.15-21-24.44-31.54
Depreciation & Amortization
0.170.170.160.160.260.33
Loss (Gain) From Sale of Assets
-----00
Stock-Based Compensation
1.881.450.031.072.32.86
Other Operating Activities
38.7479.6617.46-1.34-0.25-0.15
Change in Accounts Receivable
0.04-0.151.01-0.24-0.57-0.02
Change in Accounts Payable
3.010.140.35-0.8-1.12-3.48
Change in Other Net Operating Assets
0.03-0.1100.04-0.14-0.47
Operating Cash Flow
-23.3-23.21-17.15-22.11-23.96-32.48
Operating Cash Flow Growth
------

Investing Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Capital Expenditures
-----0.03-
Sale of Property, Plant & Equipment
---00-
Other Investing Activities
34.1350.5414.592.9515.70.16
Investing Cash Flow
34.1350.5414.592.9515.670.16

Financing Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Short-Term Debt Issued
---20.1--
Total Debt Issued
---20.1--
Long-Term Debt Repaid
--0.17-0.15-0.15-0.13-0.2
Lease Payments
-0.17-0.17-0.15-0.15-0.13-0.2
Net Debt Issued (Repaid)
-0.17-0.17-0.1519.95-0.13-0.2
Issuance of Common Stock
15.9412.260.023.42-12.82
Repurchase of Common Stock
-0.06-0.06----
Other Financing Activities
-0.06-0.06--0.06--0.43
Financing Cash Flow
15.6511.97-0.1223.31-0.1312.19

Net Cash Flow

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Foreign Exchange Rate Adjustments
1.32-0.710.62-0.120.3-0.05
Net Cash Flow
27.838.59-2.064.03-8.12-20.17

Free Cash Flow

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Free Cash Flow
-23.3-23.21-17.15-22.11-23.99-32.48
Free Cash Flow Growth
------
Free Cash Flow Per Share
-0.04-0.04-0.03-0.04-0.04-0.06
Levered Free Cash Flow
10.7449.937.620.67-14.06-21.61
Unlevered Free Cash Flow
11.2950.58.140.72-14.02-21.57
Free Cash Flow After Leases
-23.47-23.38-17.29-22.26-24.12-32.68

Additional Metrics

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Change in Working Capital
3.08-0.121.36-1.01-1.83-3.97
SEC Filings: 10-K · 10-Q