Financial leverage has deteriorated significantly, with the debt-to-equity ratio climbing from 0.02 in 2023Q4 to 1.74 in 2026Q1, indicating a shift toward debt-based financing.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 |
|---|
| Total Current Assets | 54.18M | 56.84M | 18.05M | 21.13M | 16.84M | 24.16M | 43.94M | 14.95M | 16.26M | 68.15M | 7.88M | 10.62M | 11.9M | 33.73M | 32.54M | 42.64M | 43.89M | 45.13M | 60.31M | 41.38M | 98.11M | 14.18M | 13.25M | 3.67M | 682.34K | 2.58M |
| Cash & Short-Term Investments | 52.63M | 54.73M | 16.14M | 18.2M | 14.17M | 22.29M | 42.46M | 14.04M | 14.87M | 67.16M | 7.2M | 9.09M | 9.73M | 25.8M | 27.54M | 37.46M | 40.4M | 44.9M | 59.2M | 40.35M | 93.69M | 13.31M | 12.84M | 3.44M | 424.15K | 2.04M |
| Cash Only | 52.63M | 54.73M | 16.14M | 18.2M | 14.17M | 22.29M | 42.46M | 14.04M | 14.87M | 67.16M | 7.2M | 7.51M | 9.45M | 25.8M | 27.54M | 37.46M | 40.4M | 44.9M | 59.2M | 40.34M | 93.69M | 12.95M | 12.48M | 3.44M | 424.15K | 2.04M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.58M | 287K | 0 | 0 | 0 | 1K | 2K | 2K | 12.91K | 0 | 363.91K | 363.91K | 0 | 0 | 0 |
| Accounts Receivable | 128.33K | 119K | 152K | 0 | 130K | 0 | 654K | 416K | 838K | 583K | 0 | 514K | 143K | 6.66M | 4.82M | 5.01M | 3.34M | 236K | 314K | 1.03M | 4.42M | 866.38K | 414.27K | 229.15K | 258.18K | 52.72K |
| Days Sales Outstanding | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.01K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 3 | 0 | 0 | 675K | 0 | 516K | 0 | 0 | 0 | 0 | 0 | 617K | 1.28M | 403K | 0 | 176K | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 487.16K |
| Total Non-Current Assets | 65.16M | 64.14M | 119.11M | 122.72M | 128.38M | 135.12M | 136.44M | 139.67M | 145.66M | 134.47M | 142.47M | 147.09M | 123.61M | 108.05M | 100.39M | 102.6M | 100.36M | 104.94M | 168.84M | 168.9M | 168.86M | 17.12M | 12.19M | 12.04K | 2.81K | 3.53K |
| Property, Plant & Equipment | 64.16M | 63.17M | 118.13M | 121.85M | 127.53M | 134.34M | 135.65M | 138.87M | 144.84M | 133.71M | 142.47M | 147.09M | 123.61M | 108.05M | 1.05M | 1.05M | 1.05M | 0 | 168.84M | 168.9M | 168.86M | 17.12M | 12.19M | 12.04K | 2.81K | 3.53K |
| Fixed Asset Turnover | 0.00x | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 1.98M | 0 | 0 | 872K | 0 | 785K | 0 | 805K | 830K | 757K | 0 | 0 | 0 | 0 | 99.34M | 101.54M | 99.31M | 104.94M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 0 | 976K | 984K | 0 | 852K | 0 | 791K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 |
| Total Assets | 119.34M | 120.98M | 137.16M | 143.85M | 145.22M | 159.28M | 180.37M | 154.62M | 161.92M | 202.62M | 150.35M | 157.7M | 135.51M | 141.78M | 132.93M | 145.24M | 144.25M | 150.07M | 229.15M | 210.28M | 266.97M | 31.3M | 25.44M | 3.68M | 685.15K | 2.59M |
| Asset Turnover | 0.00x | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Growth % | -39.52% | -11.79% | -4.65% | -0.94% | -8.83% | -11.69% | 16.65% | -4.51% | -20.08% | 34.77% | -4.67% | 16.38% | -4.42% | 6.66% | -8.47% | 0.69% | -3.88% | -34.51% | 8.98% | -21.23% | 753.04% | 23.01% | 590.83% | 437.49% | -73.53% | - |
| Total Current Liabilities | 76.55M | 102.9M | 39.41M | 20.23M | 2.07M | 2.42M | 7.41M | 15.19M | 6.52M | 11.32M | 1.5M | 2.72M | 6.03M | 4.05M | 409K | 170K | 554K | 193K | 13.34M | 7.63M | 7.84M | 3.16M | 3.03M | 429.72K | 186.29K | 768.54K |
| Accounts Payable | 1.31M | 718K | 917K | 929K | 1.68M | 1.92M | 6.3M | 12.4M | 5.3M | 10.27M | 1.26M | 1.59M | 4.06M | 1.86M | 261K | 170K | 452K | 193K | 148K | 7.61M | 7.84M | 3.16M | 3.03M | 145.64K | 174.56K | 183.89K |
| Days Payables Outstanding | 5.71K | 2.43K | 3.19K | 2.74K | 5.91K | 2.7K | 4.31K | 7K | 8.27K | 21.29K | 2.24K | 16.67 | 43.42 | - | - | - | 91.66 | - | -0.38 | - | - | - | - | - | - | - |
| Short-Term Debt | 73.63M | 2.65M | 2.75M | 2.2M | 0 | 0 | 0 | 1.36M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.09M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | -178.49K | 97.8M | 35.3M | 16.69M | 0 | 376K | 0 | 43K | 635K | 1.05M | 240K | 453K | 1.59M | 1.74M | 0 | 0 | 0 | 0 | 13.2M | 364 | 0 | 0 | 0 | 284.08K | 11.73K | 584.65K |
| Current Ratio | 0.71x | 0.55x | 0.46x | 1.04x | 8.13x | 9.97x | 5.93x | 0.98x | 2.49x | 6.02x | 5.25x | 3.90x | 1.97x | 8.32x | 79.57x | 250.85x | 79.22x | 233.85x | 4.52x | 5.42x | 12.52x | 4.49x | 4.38x | 8.54x | 3.66x | 3.36x |
| Quick Ratio | 0.71x | 0.55x | 0.46x | 1.04x | 8.13x | 9.97x | 5.93x | 0.98x | 2.49x | 6.02x | 5.25x | 3.90x | 1.97x | 8.32x | 79.58x | 250.85x | 79.22x | 233.85x | 4.52x | 5.42x | 12.52x | 4.49x | 4.38x | 8.54x | 3.66x | 3.36x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 318.82K | 358K | 548K | 338K | 463K | 1.36M | 657K | 934K | 7.19M | 53.8M | 0 | 0 | 1.51M | 3.8M | 3.63M | 3.71M | 3.63M | 3.81M | 251.94M | 57.79M | 61.6M | 0 | 0 | 0 | 2 | 0 |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 1.52M | 358K | 548K | 338K | 463K | 561K | 657K | 934K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.51M | 3.8M | 3.63M | 3.71M | 3.63M | 3.81M | 57.75M | 57.79M | 61.6M | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 804K | 0 | 0 | 7.19M | 53.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 247.49M | 0 | 0 | 0 | 0 | 0 | 2 | 0 |
| Total Liabilities | 76.87M | 103.26M | 39.96M | 20.56M | 2.53M | 3.79M | 8.07M | 16.12M | 13.71M | 65.12M | 1.5M | 2.72M | 7.55M | 7.86M | 4.04M | 3.88M | 4.19M | 4M | 265.28M | 65.41M | 69.44M | 3.16M | 3.03M | 429.72K | 186.29K | 768.54K |
| Total Debt | 73.95M | 3.18M | 3.47M | 2.66M | 613K | 687K | 916K | 2.58M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | 21.32M | -51.55M | -12.67M | -15.54M | -13.56M | -21.6M | -41.54M | -11.46M | -14.87M | -67.16M | -7.2M | -7.51M | -9.45M | -25.8M | -27.54M | -37.46M | -40.4M | -44.9M | -59.2M | -40.34M | -93.69M | -12.95M | -12.48M | -3.44M | -424.15K | -2.04M |
| Debt / Equity | 1.74x | 0.18x | 0.04x | 0.02x | 0.00x | 0.00x | 0.01x | 0.02x | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt / EBITDA | -3.33x | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Debt / EBITDA | -0.96x | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Coverage | -74.40x | -114.30x | - | -195.84x | -367.25x | -371.41x | -695.80x | -513.17x | - | - | - | -242.32x | - | - | - | - | -24.89x | -38.18x | - | - | - | - | - | - | - | - |
| Total Equity | 42.48M | 17.73M | 97.2M | 123.28M | 142.69M | 155.49M | 172.31M | 138.5M | 148.21M | 137.5M | 148.85M | 154.98M | 127.96M | 133.93M | 128.89M | 141.36M | 140.06M | 146.07M | -36.13M | 144.86M | 197.53M | 28.14M | 22.42M | 3.25M | 498.86K | 1.82M |
| Equity Growth % | -219.62% | -81.76% | -21.16% | -13.6% | -8.24% | -9.76% | 24.4% | -6.55% | 7.79% | -7.62% | -3.96% | 21.11% | -4.45% | 3.91% | -8.82% | 0.93% | -4.11% | 504.35% | -124.94% | -26.66% | 602.07% | 25.51% | 589.1% | 552.07% | -72.59% | - |
| Book Value per Share | 0.07 | 0.03 | 0.18 | 0.23 | 0.27 | 0.30 | 0.36 | 0.39 | 0.47 | 0.46 | 0.60 | 1.06 | 1.35 | 1.41 | 1.36 | 1.49 | 1.49 | 1.57 | -0.39 | 1.57 | 2.54 | 0.50 | 0.56 | 0.14 | 0.04 | 0.24 |
| Total Shareholders' Equity | 42.48M | 17.73M | 97.2M | 123.28M | 142.69M | 155.49M | 172.31M | 138.5M | 148.21M | 137.5M | 148.85M | 154.98M | 127.96M | 133.93M | 128.89M | 141.36M | 140.06M | 146.07M | -36.13M | 109.31M | 197.53M | 28.14M | 22.42M | 3.25M | 498.86K | 1.82M |
| Common Stock | 746.28M | 740.75M | 702.75M | 702.95M | 700.28M | 700.28M | 683.04M | 587.45M | 517.33M | 513.3M | 452.13M | 435.07M | 389.23M | 389.23M | 389.19M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | -818.22M | -837.24M | -732.87M | -696.96M | -675.96M | -651.52M | -619.98M | -556.11M | -486.91M | -470.97M | -406.11M | -379.12M | -345.3M | -313.95M | -311.43M | -295.76M | -240.51M | -224.59M | -423.81M | -273.91M | -169.9M | -111.52M | -61.2M | -19.5M | -11.2M | -6.09M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 114.41M | 114.22M | 127.31M | 117.29M | 118.37M | 106.73M | 109.25M | 107.16M | 117.8M | 95.17M | 102.82M | 99.03M | 84.03M | 58.65M | 51.13M | 0 | 0 | -15K | -950K | -2.98K | -281.98K | -158.07K | 7.5M | 1.69M | 663.27K | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.55M | 0 | 0 | 0 | 0 | 0 | 0 |
Regulatory and Permitting Blockade
As reported in financial statements, Northern Dynasty's equity has declined from $123.3 million in 2023Q4 to $42.5 million in 2026Q1, reflecting a persistent erosion of shareholder value as the company exhausts its capital reserves to fund ongoing legal and administrative efforts against the Pebble project's regulatory blockade.
The downward trajectory of total equity suggests that the company is consuming its capital base to sustain operations without any corresponding asset growth. Investors should monitor the rapid depletion of net assets, which may indicate that the firm is approaching a critical threshold where further financing will be required to maintain its legal standing.
Based on the provided data, the company's debt-to-equity ratio spiked to 1.74 in 2026Q1 from 0.02 in 2023Q4, indicating a significant shift toward debt-based financing that may suggest limited access to traditional equity markets or an urgent need to bridge liquidity gaps during protracted litigation cycles.
The sudden increase in debt levels appears to be a reactive measure rather than a strategic capital allocation, given the absence of revenue-generating operations. This reliance on debt in a pre-revenue state warrants further investigation into the terms of these obligations and the potential for future covenant breaches.
According to recent SEC filings, the current ratio has deteriorated to 0.71 in 2026Q1 from 1.04 in 2023Q4, highlighting a tightening liquidity position that leaves the company with limited flexibility to manage its ongoing legal expenses and administrative overhead without further dilutive capital raises or additional debt.
A current ratio below 1.0 suggests that the company's short-term liabilities are outpacing its available cash, which may indicate a heightened risk of insolvency if legal costs exceed current projections. The company's reliance on cash reserves to cover operating deficits appears unsustainable under the current regulatory environment.
As indicated by the company's financial statements, the $64.2 million in net PPE represents a significant portion of total assets, yet this valuation remains highly speculative given the EPA's 2023 Final Determination, which effectively prohibits the development of the Pebble deposit as currently proposed.
The carrying value of these assets may be subject to significant impairment charges if the company fails to secure a legal path forward, potentially rendering the balance sheet's asset side largely illusory. Investors should consider that the book value of these mining interests may not reflect their true economic worth in a scenario where development remains permanently blocked.
Quick answers to the most common questions about buying NAK stock.
As of 2025, Northern Dynasty Minerals Ltd. (NAK) had total assets of $121.0M including $56.8M in current assets.
Northern Dynasty Minerals Ltd. (NAK) carries total debt of $3.2M, offset by $54.7M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Northern Dynasty Minerals Ltd. (NAK) has total shareholders' equity (book value) of $17.7M ($0.03 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Northern Dynasty Minerals Ltd. (NAK) reported a current ratio of 0.55x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.