New Gold Inc. (NGD) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
New Gold Inc. (NGD) stock price & volume — 10-year historical chart
New Gold Inc. (NGD) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
New Gold Inc. (NGD) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q4 2025Latest | Oct 28, 2025 | $0.25vs $0.18+38.9% | $449Mvs $420M+6.9% |
| Q3 2025 | Jul 28, 2025 | $0.11vs $0.10+10.0% | $313Mvs $432M-27.5% |
| Q2 2025 | Apr 29, 2025 | $0.02vs $0.01+100.0% | $208Mvs $171M+21.9% |
| Q1 2025 | Feb 19, 2025 | $0.07vs $0.06+16.7% | $262Mvs $262M-0.0% |
New Gold Inc. (NGD) competitors in Large and mid-tier gold producers — business model, growth, and fundamentals comparison
New Gold Inc. (NGD) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
New Gold Inc. (NGD) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 604.4M | 604.5M | 630.6M | 643.4M | 745.5M | 604.4M | 786.5M | 924.5M | 1.48B |
| Revenue Growth % | -11.61% | 0.02% | 4.32% | 2.03% | 15.87% | -18.93% | 30.13% | 17.55% | 59.66% |
| Cost of Goods Sold | 541.3M | 565.3M | 612.5M | 533M | 573M | 578.1M | 684.6M | 683.8M | 691.4M |
| COGS % of Revenue | 89.56% | 93.52% | 97.13% | 82.84% | 76.86% | 95.65% | 87.04% | 73.96% | 46.84% |
| Gross Profit | 63.1M▲ 0% | 39.2M▼ 37.9% | 18.1M▼ 53.8% | 110.4M▲ 509.9% | 172.5M▲ 56.3% | 26.3M▼ 84.8% | 101.9M▲ 287.5% | 240.7M▲ 136.2% | 784.7M▲ 226.0% |
| Gross Margin % | 10.44% | 6.48% | 2.87% | 17.16% | 23.14% | 4.35% | 12.96% | 26.04% | 53.16% |
| Gross Profit Growth % | 0.8% | -37.88% | -53.83% | 509.94% | 56.25% | -84.75% | 287.45% | 136.21% | 226.01% |
| Operating Expenses | 35.2M | 29.9M | 26M | 29M | 35.2M | 42M | 40.1M | 58.4M | 129.7M |
| OpEx % of Revenue | 5.82% | 4.95% | 4.12% | 4.51% | 4.72% | 6.95% | 5.1% | 6.32% | 8.79% |
| Selling, General & Admin | 28.8M | 23.9M | 19.3M | 23.2M | 24M | 23.9M | 29.9M | 38.6M | 88.6M |
| SG&A % of Revenue | 4.77% | 3.95% | 3.06% | 3.61% | 3.22% | 3.95% | 3.8% | 4.18% | 6% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 39.2M | 1.3M | 6.7M | 5.8M | 11.2M | 18.1M | 10.2M | 19.8M | 41.1M |
| Operating Income | -244.7M▲ 0% | -1.05B▼ 327.7% | -7.9M▲ 99.2% | 81.4M▲ 1130.4% | 137.3M▲ 68.7% | -15.7M▼ 111.4% | 61.8M▲ 493.6% | 182.3M▲ 195.0% | 655M▲ 259.3% |
| Operating Margin % | -40.49% | -173.13% | -1.25% | 12.65% | 18.42% | -2.6% | 7.86% | 19.72% | 44.37% |
| Operating Income Growth % | -1742.28% | -327.71% | 99.25% | 1130.38% | 68.67% | -111.43% | 493.63% | 194.98% | 259.3% |
| EBITDA | -77.5M | -815.8M | 233.8M | 267.4M | 334.1M | 180.2M | 306M | 422.96M | 892.2M |
| EBITDA Margin % | -12.82% | -134.95% | 37.08% | 41.56% | 44.82% | 29.81% | 38.91% | 45.75% | 60.44% |
| EBITDA Growth % | -136.22% | -952.71% | 128.66% | 14.37% | 24.94% | -46.06% | 69.81% | 38.22% | 110.94% |
| D&A (Non-Cash Add-back) | 167.2M | 230.8M | 241.7M | 186M | 196.8M | 195.9M | 244.2M | 240.66M | 237.2M |
| EBIT | -233.6M | -1.03B | -20M | 64.3M | 188.6M | -43.3M | -51.63M | 91M | 954.3M |
| Net Interest Income | -14.5M | -62.16M | -59.04M | -53.17M | -30.33M | -14.6M | -5.7M | -10.2M | -30.5M |
| Interest Income | 1.14M | 1.42M | 2.25M | 1.16M | 297.36K | 3.65M | 1.3M | 1.6M | 5.4M |
| Interest Expense | 15.64M | 63.58M | 61.29M | 54.33M | 30.63M | 18.25M | 7M | 11.8M | 35.9M |
| Other Income/Expense | 26.18M | -49.4M | -66M | -156.4M | 23M | -49.7M | -121M | -99.1M | 263.4M |
| Pretax Income | -217.6M▲ 0% | -1.1B▼ 403.7% | -73.9M▲ 93.3% | -75M▼ 1.5% | 160.3M▲ 313.7% | -65.4M▼ 140.8% | -59.2M▲ 9.5% | 83.2M▲ 240.5% | 918.4M▲ 1003.8% |
| Pretax Margin % | -36% | -181.31% | -11.72% | -11.66% | 21.5% | -10.82% | -7.53% | 9% | 62.22% |
| Income Tax | -115.9M | -25.2M | -400K | 4.3M | 19.7M | 1.4M | 5.3M | -19.4M | 60.5M |
| Effective Tax Rate % | 53.26% | 2.3% | 0.54% | -5.73% | 12.29% | -2.14% | -8.95% | -23.32% | 6.59% |
| Net Income | -108M▲ 0% | -1.23B▼ 1034.9% | -73.5M▲ 94.0% | -79.3M▼ 7.9% | 140.6M▲ 277.3% | -66.8M▼ 147.5% | -64.5M▲ 3.4% | 102.6M▲ 259.1% | 857.9M▲ 736.2% |
| Net Margin % | -17.87% | -202.76% | -11.66% | -12.33% | 18.86% | -11.05% | -8.2% | 11.1% | 58.12% |
| Net Income Growth % | -4100% | -1034.91% | 94% | -7.89% | 277.3% | -147.51% | 3.44% | 259.07% | 736.16% |
| Net Income (Continuing) | -158M | -1.09B | -73.5M | -79.3M | 140.6M | -66.8M | -64.5M | 102.6M | 857.9M |
| Discontinued Operations | 50M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.19▲ 0% | -2.12▼ 1015.8% | -0.12▲ 94.3% | -0.12▲ 0.0% | 0.20▲ 266.7% | -0.10▼ 149.0% | -0.09▲ 3.8% | 0.14▲ 248.5% | 1.08▲ 671.4% |
| EPS Growth % | -2000% | -1015.79% | 94.34% | 0% | 266.67% | -149% | 3.78% | 248.46% | 671.43% |
| EPS (Basic) | -0.19 | -2.12 | -0.12 | -0.12 | 0.20 | -0.10 | -0.09 | 0.14 | 1.08 |
| Diluted Shares Outstanding | 564.7M | 578.7M | 611.1M | 676.3M | 682.4M | 681.9M | 684M | 752.2M | 793.8M |
| Basic Shares Outstanding | 564.29M | 577.45M | 611.1M | 676.3M | 680.8M | 681.9M | 684M | 752.2M | 791.5M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
New Gold Inc. (NGD) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 455M | 290.4M | 229.2M | 418.8M | 686.3M | 377.5M | 351.8M | 274.1M | 515.9M |
| Cash & Short-Term Investments | 216.2M | 103.7M | 83.9M | 231.7M | 541M | 236.4M | 192.6M | 110.3M | 330.8M |
| Cash Only | 216.2M | 103.7M | 83.4M | 186.3M | 481.5M | 200.8M | 185.5M | 105.2M | 330.1M |
| Short-Term Investments | 0 | 0 | 500K | 45.4M | 59.5M | 35.6M | 7.1M | 5.1M | 700K |
| Accounts Receivable | 40M | 22.6M | 5.9M | 81.1M | 30.1M | 4.4M | 17.1M | 21.6M | 15.2M |
| Days Sales Outstanding | 24.16 | 13.65 | 3.42 | 46.01 | 14.74 | 2.66 | 7.94 | 8.53 | 3.76 |
| Inventory | 193.2M | 141.8M | 110M | 93.3M | 101M | 115.7M | 126.7M | 118.7M | 154.2M |
| Days Inventory Outstanding | 130.28 | 91.56 | 65.55 | 63.89 | 64.34 | 73.05 | 67.55 | 63.36 | 81.4 |
| Other Current Assets | 5.6M | 31.4M | 22.3M | 12.7M | -600K | 10.4M | 15.4M | 20.1M | 15.7M |
| Total Non-Current Assets | 3.56B | 1.88B | 1.93B | 1.83B | 1.79B | 1.87B | 1.93B | 1.73B | 2.66B |
| Property, Plant & Equipment | 3.2B | 1.85B | 1.93B | 1.83B | 1.79B | 1.86B | 1.93B | 1.69B | 2.51B |
| Fixed Asset Turnover | 0.19x | 0.33x | 0.33x | 0.35x | 0.42x | 0.32x | 0.41x | 0.55x | 0.59x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 190.3M | 25.8M | 1.3M | 3M | 2.6M | 2.1M | 2.1M | 33.91M | 113.9M |
| Total Assets | 4.02B▲ 0% | 2.17B▼ 46.0% | 2.16B▼ 0.5% | 2.25B▲ 4.2% | 2.48B▲ 10.1% | 2.24B▼ 9.4% | 2.29B▲ 1.9% | 2B▼ 12.3% | 3.18B▲ 58.7% |
| Asset Turnover | 0.15x | 0.28x | 0.29x | 0.29x | 0.30x | 0.27x | 0.34x | 0.46x | 0.46x |
| Asset Growth % | 1.76% | -45.99% | -0.51% | 4.24% | 10.08% | -9.42% | 1.89% | -12.34% | 58.68% |
| Total Current Liabilities | 181.2M | 130.9M | 171.9M | 158.7M | 172.9M | 171.2M | 229M | 196.6M | 391.9M |
| Accounts Payable | 60.9M | 47.1M | 39.7M | 41.6M | 52M | 61.8M | 61.5M | 36.9M | 37.2M |
| Days Payables Outstanding | 41.06 | 30.41 | 23.66 | 28.49 | 33.12 | 39.02 | 32.79 | 19.7 | 19.64 |
| Short-Term Debt | 0 | 0 | 0 | 9.6M | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 3M | 0 | 0 | 0 | 0 | -8.6M | 0 | 0 | 0 |
| Other Current Liabilities | 31.2M | 29.6M | 60.6M | 106.8M | 48.6M | 38.7M | 77.7M | 69.5M | 166.5M |
| Current Ratio | 2.51x | 2.22x | 1.33x | 2.64x | 3.97x | 2.21x | 1.54x | 1.39x | 1.32x |
| Quick Ratio | 1.44x | 1.14x | 0.69x | 2.05x | 3.39x | 1.53x | 0.98x | 0.79x | 0.92x |
| Cash Conversion Cycle | 113.37 | 74.79 | 45.31 | 81.41 | 45.95 | 36.69 | 42.7 | 52.19 | 65.52 |
| Total Non-Current Liabilities | 1.7B | 1.08B | 1.03B | 1.3B | 1.35B | 1.11B | 1.27B | 754.9M | 875.8M |
| Long-Term Debt | 1.01B | 780.5M | 714.5M | 489.2M | 491M | 394.9M | 396M | 397M | 394.2M |
| Capital Lease Obligations | -186.9M | 8.9M | 23.9M | 19.5M | 10.7M | 1.3M | 2.6M | 2M | 1.5M |
| Deferred Tax Liabilities | 250.3M | 41.5M | 0 | 53.5M | 69.6M | 66.8M | 74.8M | 55.6M | 121.9M |
| Other Non-Current Liabilities | 251.7M | 304.8M | 286.9M | 739.9M | 776.7M | 649.8M | 794.4M | 300.3M | 358.2M |
| Total Liabilities | 1.88B | 1.21B | 1.2B | 1.46B | 1.52B | 1.28B | 1.5B | 951.5M | 1.27B |
| Total Debt | 1.01B | 780.5M | 747.1M | 518.3M | 501.7M | 396.2M | 401.2M | 399.7M | 396.4M |
| Net Debt | 791.5M | 676.8M | 663.7M | 332M | 20.2M | 195.4M | 215.7M | 294.5M | 66.3M |
| Debt / Equity | 0.47x | 0.81x | 0.78x | 0.66x | 0.52x | 0.41x | 0.51x | 0.38x | 0.21x |
| Debt / EBITDA | - | - | 3.20x | 1.94x | 1.50x | 2.20x | 1.31x | 0.95x | 0.44x |
| Net Debt / EBITDA | - | - | 2.84x | 1.24x | 0.06x | 1.08x | 0.70x | 0.70x | 0.07x |
| Interest Coverage | -14.93x | -16.26x | -0.33x | 1.18x | 6.16x | -2.37x | -7.38x | 7.71x | 26.58x |
| Total Equity | 2.14B▲ 0% | 959.3M▼ 55.2% | 961.3M▲ 0.2% | 789.3M▼ 17.9% | 955.9M▲ 21.1% | 959.5M▲ 0.4% | 789.2M▼ 17.7% | 1.05B▲ 33.3% | 1.91B▲ 81.7% |
| Equity Growth % | 2.72% | -55.16% | 0.21% | -17.89% | 21.11% | 0.38% | -17.75% | 33.34% | 81.7% |
| Book Value per Share | 3.79 | 1.66 | 1.57 | 1.17 | 1.40 | 1.41 | 1.15 | 1.40 | 2.41 |
| Total Shareholders' Equity | 2.14B | 959.3M | 961.3M | 789.3M | 955.9M | 959.5M | 789.2M | 1.05B | 1.91B |
| Common Stock | 3.04B | 3.04B | 3.14B | 3.15B | 3.16B | 3.16B | 3.16B | 3.33B | 3.34B |
| Retained Earnings | -961.3M | -2.19B | -2.28B | -2.35B | -2.21B | -2.28B | -2.35B | -2.36B | -1.5B |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -38.9M | 6.1M | -13.6M | -116.8M | -93M | -24.6M | -135.9M | -31.2M | -30.1M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
New Gold Inc. (NGD) cash flow — operating, investing & free cash flow history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 342.2M | 245.1M | 263.5M | 294.8M | 323.7M | 190.7M | 287.6M | 392.8M | 898M |
| Operating CF Margin % | 56.62% | 40.55% | 41.79% | 45.82% | 43.42% | 31.55% | 36.57% | 42.49% | 60.84% |
| Operating CF Growth % | 21.26% | -28.38% | 7.51% | 11.88% | 9.8% | -41.09% | 50.81% | 36.58% | 128.62% |
| Net Income | -101.7M | -1.07B | -73.5M | -79.3M | 140.6M | -66.8M | -64.5M | 102.6M | 857.9M |
| Depreciation & Amortization | 167.2M | 230.8M | 250.08M | 0 | 133.3M | 195.9M | 235.1M | 248.1M | 237.2M |
| Stock-Based Compensation | 7.7M | 2.7M | 2.7M | 2.4M | 1.5M | 1M | 800K | 600K | -100K |
| Deferred Taxes | -115.9M | -25.2M | -400K | 4.3M | 19.7M | 1.4M | 5.3M | -19.4M | 60.5M |
| Other Non-Cash Items | 518.9M | 1.41B | 58.72M | 351.2M | 27.6M | 50.1M | 116.7M | 76.9M | -325.4M |
| Working Capital Changes | 40.9M | -71.6M | 25.9M | 16.2M | 1M | 9.1M | -5.8M | -16M | 67.9M |
| Change in Receivables | 16.16M | -5.12M | 4.5M | -8.8M | 9.42M | -3.36M | -4.1M | -8.8M | 13.3M |
| Change in Inventory | 2.8M | -53.1M | 16.2M | 10.6M | -4.8M | -32M | -6.5M | 2.8M | -31M |
| Change in Payables | 24.5M | -12.5M | 7.78M | 0 | -3.87M | 24.11M | 0 | 0 | 0 |
| Cash from Investing | -533.6M | -32.2M | -234M | -173.2M | 57.4M | -281.9M | -234M | -263.4M | -580.8M |
| Capital Expenditures | -567M | -213.9M | -253.3M | -284.2M | -247.3M | -292.9M | -265.9M | -271.1M | -592.7M |
| CapEx % of Revenue | 93.81% | 35.38% | 40.17% | 44.17% | 33.17% | 48.46% | 33.81% | 29.32% | 40.15% |
| Acquisitions | 70.34M | 149.8M | 12.4M | 111.9M | 39.4M | -1.63M | 24.4M | 900K | 0 |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | 34.3M | 31.9M | 6.9M | -101.6M | 1.4M | 15M | -16.9M | 6.8M | 5.4M |
| Cash from Financing | 219.8M | -312.7M | -50.2M | -21.9M | -86.5M | -185M | -68.6M | -207.8M | -93.4M |
| Debt Issued (Net) | 119.3M | -234M | -83M | -262.6M | -10.4M | -111.9M | -9.3M | -2.6M | -15.3M |
| Equity Issued (Net) | 0 | 0 | 106.7M | 10.2M | 200K | 900K | 0 | 164.6M | 800K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 100.5M | -78.7M | -73.9M | 230.5M | -76.3M | -74M | -59.3M | -369.8M | -78.9M |
| Net Change in Cash | 30.3M▲ 0% | -112.5M▼ 471.3% | -20.3M▲ 82.0% | 102.9M▲ 606.9% | 295.2M▲ 186.9% | -280.7M▼ 195.1% | -15.3M▲ 94.5% | -80.3M▼ 424.8% | 224.9M▲ 380.1% |
| Free Cash Flow | -224.8M▲ 0% | 31.2M▲ 113.9% | 10.2M▼ 67.3% | 10.6M▲ 3.9% | 76.4M▲ 620.8% | -102.2M▼ 233.8% | 21.7M▲ 121.2% | 121.7M▲ 460.8% | 305.3M▲ 150.9% |
| FCF Margin % | -37.19% | 5.16% | 1.62% | 1.65% | 10.25% | -16.91% | 2.76% | 13.16% | 20.68% |
| FCF Growth % | 21.07% | 113.88% | -67.31% | 3.92% | 620.75% | -233.77% | 121.23% | 460.83% | 150.86% |
| FCF per Share | -0.40 | 0.05 | 0.02 | 0.02 | 0.11 | -0.15 | 0.03 | 0.16 | 0.38 |
| FCF Conversion (FCF/Net Income) | -3.17x | -0.20x | -3.59x | -3.72x | 2.30x | -2.85x | -4.46x | 3.83x | 1.05x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
New Gold Inc. (NGD) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | 0.13% | -5.12% | -79.11% | -7.65% | -9.06% | 16.11% | -6.98% | -7.38% | 11.14% | 57.88% |
| Return on Invested Capital (ROIC) | 0.42% | -6.42% | -34.37% | -0.36% | 4.45% | 9.82% | -1.11% | 4.29% | 11.63% | 29.55% |
| Gross Margin | 9.15% | 10.44% | 6.48% | 2.87% | 17.16% | 23.14% | 4.35% | 12.96% | 26.04% | 53.16% |
| Net Margin | 0.39% | -17.87% | -202.76% | -11.66% | -12.33% | 18.86% | -11.05% | -8.2% | 11.1% | 58.12% |
| Debt / Equity | 0.43x | 0.47x | 0.81x | 0.78x | 0.66x | 0.52x | 0.41x | 0.51x | 0.38x | 0.21x |
| Interest Coverage | -0.65x | -14.93x | -16.26x | -0.33x | 1.18x | 6.16x | -2.37x | -7.38x | 7.71x | 26.58x |
| FCF Conversion | 104.52x | -3.17x | -0.20x | -3.59x | -3.72x | 2.30x | -2.85x | -4.46x | 3.83x | 1.05x |
| Revenue Growth | -4.08% | -11.61% | 0.02% | 4.32% | 2.03% | 15.87% | -18.93% | 30.13% | 17.55% | 59.66% |
New Gold Inc. (NGD) stock FAQ — growth, dividends, profitability & financials explained
New Gold Inc. (NGD) reported $1.46B in revenue for fiscal year 2025. This represents a 146246802300% increase from $0.0M in 1997.
New Gold Inc. (NGD) grew revenue by 59.7% over the past year. This is strong growth.
Yes, New Gold Inc. (NGD) is profitable, generating $856.3M in net income for fiscal year 2025 (58.1% net margin).
New Gold Inc. (NGD) has a return on equity (ROE) of 57.9%. This is excellent, indicating efficient use of shareholder capital.
New Gold Inc. (NGD) generated $279.4M in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.
New Gold Inc. (NGD) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates