New Pacific Metals Corp. (NEWP)

New Pacific Metals Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2024	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020
Net Income	-6.02	-6.02	-8.1	-6.42	-6.57	5.91
Depreciation & Amortization	0.2	0.2	0.19	0.15	0.02	-8.71
Other Amortization	0.01	0.01	0.02	0.02	0.02	0
Loss (Gain) From Sale of Assets	-0.05	-0.05	-	0.1	0	-
Loss (Gain) From Sale of Investments	-0.15	-0.15	0.19	-0.07	-0.14	-1.19
Stock-Based Compensation	2.22	2.22	3.24	0.96	1.6	1.64
Provision & Write-off of Bad Debts	0.27	0.27	-	-	-	-
Other Operating Activities	-0.08	-0.08	0.02	-0.24	1.02	-0.18
Change in Accounts Receivable	0.09	0.09	-0.22	0.03	-0.02	-0.11
Change in Accounts Payable	-0.59	-0.59	-0.26	0.55	-0.18	0.08
Change in Other Net Operating Assets	0.1	0.1	-0.61	0.34	-0.36	-0.06
Operating Cash Flow	-4.01	-4.01	-5.51	-4.56	-4.6	-2.63
Capital Expenditures	-4.88	-4.88	-20.02	-11.63	-4.43	-8.85
Sale of Property, Plant & Equipment	0.06	0.06	2.99	0	0	-
Divestitures	-	-	-	-	2.2	-
Sale (Purchase) of Intangibles	-	-	-	-	-	-1.85
Investment in Securities	0.31	0.31	-	-	19.94	-6.48
Other Investing Activities	-	-	-	-1.42	-0.12	-0.72
Investing Cash Flow	-4.51	-4.51	-17.03	-13.05	17.6	-17.9
Issuance of Common Stock	26.02	26.02	0.83	1.78	1.08	30.07
Other Financing Activities	-1.44	-1.44	-	-	-	-
Financing Cash Flow	24.58	24.58	0.83	1.78	1.08	30.07
Foreign Exchange Rate Adjustments	-0.41	-0.41	-1.31	-1.29	2.54	-1
Net Cash Flow	15.65	15.65	-23.03	-17.12	16.62	8.54
Free Cash Flow	-8.89	-8.89	-25.53	-16.2	-9.03	-11.48
Free Cash Flow Per Share	-0.05	-0.05	-0.16	-0.10	-0.06	-0.08
Levered Free Cash Flow	-7.15	-7.15	-19.93	-14.19	2.92	-22.63
Unlevered Free Cash Flow	-7.15	-7.15	-19.93	-14.19	2.92	-22.63
Change in Net Working Capital	0.75	0.75	-1.24	0.08	-8.25	8.86

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