Namib Minerals (NAMM)

NASDAQ: NAMM · Real-Time Price · USD

1.170

-0.080 (-6.40%)

At close: Sep 24, 2026, 4:00 PM EDT

1.180

+0.010 (0.85%)

After-hours: Sep 24, 2026, 7:55 PM EDT

Namib Minerals Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Net Income	101.18	3.59	3.63
Depreciation & Amortization	7.27	4.14	2.71
Other Amortization	0.07	-	-
Loss (Gain) From Sale of Assets	0.43	0.27	0.05
Asset Writedown & Restructuring Costs	0.24	5.72	-
Stock-Based Compensation	0.24	2.83	-
Provision & Write-off of Bad Debts	0.02	0.1	1.28
Other Operating Activities	-101.08	2.4	10.84
Change in Accounts Receivable	-4.53	-5.18	-3.91
Change in Inventory	-0.75	-1.06	-0.76
Change in Accounts Payable	10.92	6.98	4.76
Change in Other Net Operating Assets	-0.23	-0.67	-3.67
Operating Cash Flow	13.79	19.13	14.92
Operating Cash Flow Growth	-27.91%	28.21%	-

Investing Activities

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Capital Expenditures	-12.35	-9.99	-6.54
Other Investing Activities	-0.04	-0.07	-0.24
Investing Cash Flow	-12.39	-10.07	-5.63

Financing Activities

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Short-Term Debt Issued	1.01	-	-
Long-Term Debt Issued	3	2.57	4.06
Total Debt Issued	4.01	2.57	4.06
Long-Term Debt Repaid	-3.21	-3.2	-5.21
Net Debt Issued (Repaid)	0.8	-0.63	-1.15
Common Dividends Paid	-	-9.02	-7.92
Financing Cash Flow	0.8	-9.65	-9.07

Net Cash Flow

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Foreign Exchange Rate Adjustments	0.01	-0.01	-0.01
Net Cash Flow	2.2	-0.59	0.22

Free Cash Flow

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Free Cash Flow	1.44	9.14	8.38
Free Cash Flow Growth	-84.27%	9.06%	-
Free Cash Flow Margin	1.74%	10.64%	12.88%
Free Cash Flow Per Share	0.03	0.19	0.17
Levered Free Cash Flow	3.25	9.53	-
Unlevered Free Cash Flow	4.28	10.31	-

Additional Metrics

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Cash Interest Paid	0.86	0.53	1.02
Cash Income Tax Paid	10.39	7.75	0.94
Change in Working Capital	5.42	0.08	-3.58