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.
| Metric | TTM | Jun'25 | Jun'24 | Jun'23 | Jun'22 | Jun'21 | Jun'20 | Jun'19 | Jun'18 | Jun'17 | Jun'16 | Jun'15 | Jun'14 | Jun'13 | Jun'12 | Jun'11 | Jun'10 | Jun'09 | Jun'08 | Jun'07 | Jun'06 | May'05 | May'04 | May'03 | May'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 | -6.57M | 5.89M | -1.96M | -3.13M | 1.04M | -626K | 1.38M | -38.95M | -1.26M | -1.22M | 13.9M | -1.66M | -797.49K | -6.63M | -1.51M | -629.59K | -959.77K | -246.3K | -63.11K | -119.94K |
| Depreciation & Amortization | 179.96K | 196.54K | 211.19K | 215.79K | 174.01K | 44K | 11.79K | 9.14K | 13.67K | 24.76K | 31.31K | 31.62K | 55.48K | 36.88K | 38.36K | 22.09K | 4.52K | 21.75K | 27.6K | 10.71K | 1.21K | 1.06K | 81 | 102 | 54.16K |
| Stock-Based Compensation | 670.46K | 1.61M | 2.22M | 3.24M | 961.48K | 1.6M | 1.64M | 702.7K | 670.29K | 189.27K | 100.27K | 162.46K | 256.02K | 280.23K | 381.35K | 894.06K | 425.51K | 803.49K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | -10.18M | -420.77K | 0 | -2.23M | 0 | 0 | 0 | 0 | 0 | 37.79K | 0 | 0 | -1.45M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -453.56K | -1.45M | -4.99K | 206.77K | -153.62K | 889.25K | 101.7K | -31.15K | 823.63K | -1.95K | 335.68K | -2.39M | 37.09M | -718.48K | -1.09M | -18.88M | -5.9K | -348.6K | 7.32M | 677.34K | 470.16K | 726.84K | 110.93K | 0 | 1 |
| Working Capital Changes | 174.08K | 165.28K | -403.72K | -1.09M | 925.8K | -558.36K | -94.23K | -218.73K | 998.9K | -319.85K | -521.6K | 205.61K | 284.17K | 483.59K | 206.42K | -7.24M | 3.25K | 121.97K | -29.49K | 237.89K | 19.06K | -5.19K | 2.41K | 7.18K | 614 |
| Change in Receivables | -38.84K | 29.58K | 94.81K | -215.43K | 30.12K | -28 | -149 | -85 | -27.14K | 0 | 0 | 0 | 215.83K | 460.46K | 1.18M | 0 | 0 | 44.86K | 0 | 0 | 4.91K | 0 | 0 | 501 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.72K | -42.76K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 158.79K | -9.15K | -594.35K | -256.45K | 551.71K | -178.29K | 74.66K | -149.57K | 1.08M | -264.06K | -462.77K | 195.01K | 18.57K | -27.03K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -3.31M | -2.75M | -4.51M | -17.03M | -13.05M | 17.6M | -17.9M | -3.33M | -45.1M | 305.71K | -7.66M | -7.51M | 11.44M | -9.9M | 2.39M | -120.33K | 6.44M | -418.54K | -8.06M | -4.28M | -1.29M | -1.75M | -15.81K | 0 | 0 |
| 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 | -15.81K | 0 | 0 |
| CapEx % of Revenue | - | - | - | - | - | - | - | 85459.78% | -338.49% | - | - | 214.22% | - | - | - | - | - | - | - | 38.75% | 1179.47% | 2398.7% | 745.47% | - | - |
| Acquisitions | 43.69K | 0 | 312.34K | 3.02M | 0 | 4.35M | -3.74M | 434.61K | -34.87M | -7.1M | -948.24K | 0 | 0 | -1.92M | 0 | -1.44M | 0 | 594.4K | -1.53M | -1.13M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -779.57K | -2.97M | -4.87M | -1.93M | -1.41M | -2.34M | -940.52K | -8.97M | -534.17K | 351.42K | 85.45K | -7.07M | 15.58M | -7.38M | 8.98K | 5.23M | -45.69K | -23.19K | -1.2M | -611.6K | 0 | 0 | 0 | 0 | 0 |
| Cash from Financing | 28.19M | 6.35K | 24.58M | 825.12K | 1.78M | 1.08M | 29.24M | 15.34M | 54.45M | 58.63K | 0 | 0 | 43 | -306.22K | 59.2K | 25.72M | 106.95K | 98.19K | 172.22K | 13.34M | 1.49M | 109.96K | 2.66M | 56.15K | 65.11K |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -76.13K | 64.49K | 0 | 0 | 20.95K | 1.99K | -19.53K | -40.37K | 0 | 65.11K |
| Equity Issued (Net) | 28.19M | 6.5K | 24.45M | 833.84K | 1.78M | 1.08M | 30.07M | 15.34M | 54.45M | 58.63K | 0 | 0 | 39.84K | -306.22K | 27.32K | 25.48M | 42.45K | 94.89K | 146.22K | 13.32M | 1.49M | 129.5K | 2.7M | 0 | 0 |
| Dividends Paid | 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 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -318.1K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 965 | -155 | 135.68K | -8.73K | 0 | 0 | -834.09K | 0 | 0 | 0 | 0 | 0 | -39.79K | 0 | 31.88K | 315.8K | 0 | 3.3K | 26K | 0 | 0 | 0 | 0 | 56.15K | 0 |
| Net Change in Cash | 22.92M | -5.11M | 15.65M | -23.03M | -17.12M | 16.62M | 8.54M | 10.09M | 8.21M | -1.12M | -7.41M | -5.47M | 9.71M | -10.69M | 1.87M | 14.33M | 5.29M | -534.44K | -8.64M | 8.48M | 68.81K | -1.88M | 2.51M | 316 | -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) | 1.72x | 0.85x | 0.67x | 0.68x | 0.69x | 0.64x | -0.44x | 2.33x | 0.13x | -1.23x | 7.45x | -0.44x | 0.03x | 0.98x | 1.38x | -0.82x | 0.74x | 0.25x | 0.11x | 0.39x | 0.22x | 0.25x | 0.54x | 0.88x | 0.54x |
| Interest Paid | 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 |
| Taxes Paid | 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 |
Bolivian Regulatory and Political Exposure
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.
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.
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.
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.
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.
Quick answers to the most common questions about buying NEWP stock.
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.
New Pacific Metals Corp. (NEWP) reported negative free cash flow of $6.3M in 2024, indicating capital requirements exceeded cash from operations.
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.