VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
NEWPNew Pacific Metals Corp.
$3.96$729M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksNEWPCash Flow

New Pacific Metals Corp. (NEWP) Cash Flow Statement

24Y historyFree accessUpdated daily

Persistent negative free cash flow, which reached an outflow of $2.0 million in 2025Q3, underscores the company's total reliance on external financing to sustain its exploration-heavy business model.

NEWP Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJun'25Jun'24Jun'23Jun'22Jun'21Jun'20Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11Jun'10Jun'09Jun'08Jun'07Jun'06May'05May'04May'03May'02
Cash from Operations-3.54M-3.26M-4.01M-5.51M-4.56M-4.6M-2.63M-1.92M-627.78K-1.29M-680.34K-612.78K-1.27M-1.17M-1.69M-11.26M-1.23M-198.88K-752.34K-583.02K-139.16K-237.05K-132.88K-55.83K-65.17K
Operating CF Margin %--------125200.74%40.76%---302.79%--------289.96%-249.44%-1028.93%-6264.26%--
Operating CF Growth %-89.9%18.66%27.29%-20.81%0.85%-75.24%-36.91%-205.61%51.44%-90.03%-11.02%51.58%-7.72%30.54%84.99%-812.67%-520.57%73.57%-29.04%-318.94%41.29%-78.4%-138.01%14.33%-
Net Income-4.09M-3.78M-6.03M-8.1M-6.47M-6.57M5.89M-1.96M-3.13M1.04M-626K1.38M-38.95M-1.26M-1.22M13.9M-1.66M-797.49K-6.63M-1.51M-629.59K-959.77K-246.3K-63.11K-119.94K
Depreciation & Amortization179.96K196.54K211.19K215.79K174.01K44K11.79K9.14K13.67K24.76K31.31K31.62K55.48K36.88K38.36K22.09K4.52K21.75K27.6K10.71K1.21K1.06K8110254.16K
Stock-Based Compensation670.46K1.61M2.22M3.24M961.48K1.6M1.64M702.7K670.29K189.27K100.27K162.46K256.02K280.23K381.35K894.06K425.51K803.49K0000000
Deferred Taxes000000-10.18M-420.77K0-2.23M0000037.79K00-1.45M000000
Other Non-Cash Items-453.56K-1.45M-4.99K206.77K-153.62K889.25K101.7K-31.15K823.63K-1.95K335.68K-2.39M37.09M-718.48K-1.09M-18.88M-5.9K-348.6K7.32M677.34K470.16K726.84K110.93K01
Working Capital Changes174.08K165.28K-403.72K-1.09M925.8K-558.36K-94.23K-218.73K998.9K-319.85K-521.6K205.61K284.17K483.59K206.42K-7.24M3.25K121.97K-29.49K237.89K19.06K-5.19K2.41K7.18K614
Change in Receivables-38.84K29.58K94.81K-215.43K30.12K-28-149-85-27.14K000215.83K460.46K1.18M0044.86K004.91K005010
Change in Inventory0000000000000040.72K-42.76K000000000
Change in Payables158.79K-9.15K-594.35K-256.45K551.71K-178.29K74.66K-149.57K1.08M-264.06K-462.77K195.01K18.57K-27.03K00000000000
Cash from Investing-3.31M-2.75M-4.51M-17.03M-13.05M17.6M-17.9M-3.33M-45.1M305.71K-7.66M-7.51M11.44M-9.9M2.39M-120.33K6.44M-418.54K-8.06M-4.28M-1.29M-1.75M-15.81K00
Capital Expenditures-2.7M-85.12K-6.67K-18.12M-11.63M-5.49K-10.49M-1.31M-5.21M-530-40.02K-433.52K-4.14M-596.43K-6.41M-4.14M-127.15K-812.98K-49.09K-77.91K-658.02K-552.64K-15.81K00
CapEx % of Revenue-------85459.78%-338.49%--214.22%-------38.75%1179.47%2398.7%745.47%--
Acquisitions43.69K0312.34K3.02M04.35M-3.74M434.61K-34.87M-7.1M-948.24K00-1.92M0-1.44M0594.4K-1.53M-1.13M00000
Investments-------------------------
Other Investing-779.57K-2.97M-4.87M-1.93M-1.41M-2.34M-940.52K-8.97M-534.17K351.42K85.45K-7.07M15.58M-7.38M8.98K5.23M-45.69K-23.19K-1.2M-611.6K00000
Cash from Financing28.19M6.35K24.58M825.12K1.78M1.08M29.24M15.34M54.45M58.63K0043-306.22K59.2K25.72M106.95K98.19K172.22K13.34M1.49M109.96K2.66M56.15K65.11K
Debt Issued (Net)000000000000000-76.13K64.49K0020.95K1.99K-19.53K-40.37K065.11K
Equity Issued (Net)28.19M6.5K24.45M833.84K1.78M1.08M30.07M15.34M54.45M58.63K0039.84K-306.22K27.32K25.48M42.45K94.89K146.22K13.32M1.49M129.5K2.7M00
Dividends Paid0000000000000000000000000
Share Repurchases0000000000000-318.1K00000000000
Other Financing965-155135.68K-8.73K00-834.09K00000-39.79K031.88K315.8K03.3K26K000056.15K0
Net Change in Cash22.92M-5.11M15.65M-23.03M-17.12M16.62M8.54M10.09M8.21M-1.12M-7.41M-5.47M9.71M-10.69M1.87M14.33M5.29M-534.44K-8.64M8.48M68.81K-1.88M2.51M316-57
Free Cash Flow-7.02M-6.31M-8.89M-25.53M-16.2M-9.03M-13.33M-11.36M-5.84M-1.7M-720.35K-1.05M-5.4M-1.77M-8.1M-14.3M-1.43M-1.01M-801.43K-660.93K-797.19K-789.69K-148.69K-55.83K-65.17K
FCF Margin %--------741639.02%379.26%---517.01%--------328.71%-1428.91%-3427.62%-7009.72%--
FCF Growth %-9.64%28.94%65.19%-57.62%-79.36%32.25%-17.29%-94.58%-243.42%-136.1%31.15%80.63%-205%78.13%43.34%-896.46%-42.25%-25.84%-21.26%17.09%-0.95%-431.08%-166.33%14.33%-
FCF per Share-0.04-0.04-0.05-0.16-0.10-0.06-0.09-0.08-0.05-0.03-0.01-0.02-0.08-0.03-0.12-0.26-0.04-0.03-0.03-0.03-0.05-0.05-0.01-0.03-0.04
FCF Conversion (FCF/Net Income)1.72x0.85x0.67x0.68x0.69x0.64x-0.44x2.33x0.13x-1.23x7.45x-0.44x0.03x0.98x1.38x-0.82x0.74x0.25x0.11x0.39x0.22x0.25x0.54x0.88x0.54x
Interest Paid0000000000000000000000000
Taxes Paid0000000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetAdequate
Cash FlowBurning
Top Statement Risk

Bolivian Regulatory and Political Exposure

Operating Cash Flow Reflects Losses

As reported in financial statements, NEWP's operating cash flow consistently tracks net losses, with the OCF/NI ratio fluctuating between 0.27 and 1.58, indicating that the company's cash burn is fundamentally tied to its ongoing exploration activities rather than operational efficiencies or significant non-cash accrual adjustments.

The tight correlation between net income and operating cash flow suggests that the company lacks the complex accrual structures found in producing miners. Investors should interpret this as a transparent, albeit negative, cash burn profile where every dollar of loss translates directly into a reduction of the company's liquidity position.

Persistent Free Cash Flow Deficits

Based on the company's quarterly filings, NEWP has maintained a persistent negative free cash flow trajectory, with quarterly outflows ranging from $1.4 million to $2.8 million, underscoring the firm's total reliance on external financing to fund its capital-intensive resource development phase in the Bolivian mining sector.

The absence of positive free cash flow is an expected characteristic of a pre-revenue explorer, yet the consistency of these outflows warrants caution regarding future dilution. The lack of a clear path to self-funding suggests that the company remains highly sensitive to equity market sentiment and commodity price volatility.

Capital Intensity Driven by Exploration

According to recent SEC filings, NEWP's capital expenditures are primarily directed toward exploration and evaluation, with quarterly spending peaking at $1.2 million, which reflects the company's strategic focus on de-risking its flagship Silver Sand and Carangas assets through aggressive drilling programs rather than infrastructure development.

Because the company is not yet in production, these expenditures are essentially growth-oriented investments rather than maintenance capex. Analysts should monitor whether these capital outlays yield proportional increases in NI 43-101 resource estimates, as this is the primary metric for justifying continued capital consumption.

Working Capital Volatility Remains Minimal

As evidenced by the provided financial data, NEWP's working capital changes have been relatively minor and inconsistent, with quarterly fluctuations ranging from a $886.6K outflow to a $255.8K inflow, reflecting the company's limited operational scale and lack of commercial inventory or trade receivables.

The lack of significant working capital trends is typical for a pre-revenue entity, suggesting that liquidity management is currently focused on cash preservation rather than supply chain or inventory optimization. Investors should not expect meaningful working capital contributions until the company transitions into the construction and production phases.

SBC Obscures True Cash Depletion

Based on reported figures, share-based compensation has historically accounted for a significant portion of non-cash expenses, peaking at $634.9K in 2023Q3, which effectively masks the true cash-based cost of talent acquisition and retention required to manage complex exploration projects in a challenging jurisdiction.

While share-based compensation preserves cash in the short term, it represents a deferred cost that dilutes existing shareholders. Analysts should adjust their cash burn models to account for the potential impact of these equity grants on future per-share value as the company approaches the development stage.

NEWP — Frequently Asked Questions

Quick answers to the most common questions about buying NEWP stock.

How much cash does New Pacific Metals Corp. (NEWP) generate from operations?

New Pacific Metals Corp. (NEWP) generated $-3.3M in net cash from operating activities in 2024. This reflects the cash generated directly from core business operations.

What is New Pacific Metals Corp.'s free cash flow?

New Pacific Metals Corp. (NEWP) reported negative free cash flow of $6.3M in 2024, indicating capital requirements exceeded cash from operations.

What is New Pacific Metals Corp.'s capital expenditure (CapEx)?

New Pacific Metals Corp. (NEWP) spent $0.1M on capital expenditures in 2024. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.