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
NGD
← 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
NGDNew Gold Inc.
$9.08$7.2B
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
HomeStocksNGDCash Flow

New Gold Inc. (NGD) Cash Flow Statement

29Y historyFree accessUpdated daily

Free cash flow margins reached 52.3% in 2025Q4 as capital expenditure intensity moderated to 13.6% of revenue following the completion of major development projects.

NGD Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97
Cash from Operations898M392.8M287.6M190.7M323.7M294.8M263.5M245.1M342.2M282.2M262.6M268.8M171.9M235.8M229.53M180.56M84.56M24.68M-9.88M-1.29M-16.59K367.98K-194.77K37.39K-29.92K1.02K-57.11K-44.27K-17.21K
Operating CF Margin %60.84%42.49%36.57%31.55%43.42%45.82%41.79%40.55%56.62%41.27%36.84%37.02%22.05%29.8%32.98%34.04%26.12%11.32%---3.95%78.29%-232.82%51.52%-76300%-8271804.56%-6811902.78%-2463000.07%
Operating CF Growth %128.62%36.58%50.81%-41.09%9.8%11.88%7.51%-28.38%21.26%7.46%-2.31%56.37%-27.1%2.73%27.12%113.54%242.54%349.93%-668.01%-7654.12%-104.51%288.93%-620.88%224.96%-3040.47%101.78%-29.01%-157.21%-
Net Income857.9M102.6M-64.5M-66.8M140.6M-79.3M-73.5M-1.07B-101.7M2.7M-201.4M-477.1M-191.2M199M179.03M-42.02M-183.43M-102.68M-62.05M-3.01M-2.93M-1.04M-939.54K-118.09K-72.12K-6.79K-76.02K-39.58K-40.05K
Depreciation & Amortization237.2M248.1M235.1M195.9M133.3M0250.08M230.8M167.2M199.08M-222.42M598.9M342.6M-13.7M076.31M59.47M32.96M32.31K119.25K82.22K33.7K9.67K7.67K6.93K7.47K6.75K6.3K5.99K
Stock-Based Compensation-100K600K800K1M1.5M2.4M2.7M2.7M7.7M10.5M8.2M9.5M8.1M8.5M7.19M8.15M00858.33K2.13M000000000
Deferred Taxes60.5M-19.4M5.3M1.4M19.7M4.3M-400K-25.2M-115.9M-700K-106.9M67.6M-400K79.8M0-17.2M-1.44M-13.5M-11.5M-553.36K-59.12K38.88K587.74K-116.02K49.89K0000
Other Non-Cash Items-325.4M76.9M116.7M50.1M27.6M351.2M58.72M1.41B518.9M299.8M573.3M719.9M22.5M7M55.85M149.25M53.03M-94.07M64.48M6.86K-2-115.24K61.78K27.82K12.15K5.38K-2.03K
Working Capital Changes67.9M-16M-5.8M9.1M1M16.2M25.9M-71.6M40.9M-19.6M-2.4M-41.6M-9.7M-44.8M-12.54M6.07M-13.6M2.05M-1.69M13.73K2.15M646.8K147.36K258.59K-76.41K-27.48K14-16.36K18.87K
Change in Receivables13.3M-8.8M-4.1M-3.36M9.42M-8.8M4.5M-5.12M16.16M-13.63M5.99M-21.4M-200K-3.7M-6.71M-145K-233K8.66M00000000000
Change in Inventory-31M2.8M-6.5M-32M-4.8M10.6M16.2M-53.1M2.8M-8.5M900K-27.6M-15M-34M-16.62M-13.52M-18.24M24.68M00000000000
Change in Payables00024.11M-3.87M07.78M-12.5M24.5M493.99K-12.6M5.3M2.1M-3.5M11.92M00-28.02M00000000000
Cash from Investing-580.8M-263.4M-234M-281.9M57.4M-173.2M-234M-32.2M-533.6M-568.6M-324.5M-257.7M-393.7M-497.5M-403.35M-416.95M-54.09M35.06M-245.33M-17.72M-14.41M-2.23M-1.34M-770.04K-764.93K-493.53K-22.67K-36.93K-85.62K
Capital Expenditures-592.7M-271.1M-265.9M-292.9M-247.3M-284.2M-253.3M-213.9M-567M-567M-389.5M-279.3M-289.3M-522M-413.62M-149.16M-111.52M-133.87M-69.94M-17.72M-14.41M-375.7K-1.34M-770.04K-5.33K-493.53K-22.67K-36.93K-87.65K
CapEx % of Revenue40.15%29.32%33.81%48.46%33.17%44.17%40.17%35.38%93.81%82.92%54.64%38.47%37.1%65.97%59.43%28.12%34.44%61.37%--3429.64%79.93%1606.42%1060.99%-37002547.95%3283801.81%5683002.32%12542700.35%
Acquisitions0900K24.4M-1.63M39.4M111.9M12.4M149.8M70.34M691.58K87.6M0-112.6M018.65M46.28M20.73M137.72M00000000000
Investments-----------------------------
Other Investing5.4M6.8M-16.9M15M1.4M-101.6M6.9M31.9M34.3M1.9M-22.6M21.6M8.2M24.5M-13.62M-3.82M1.61M-1.23M000-1.87M-1.21M0-759.61K0002.03K
Cash from Financing-93.4M-207.8M-68.6M-185M-86.5M-21.9M-50.2M-312.7M219.8M128.4M45.7M-52.9M-47.1M639.9M-5.42M447.19M33.03M-9K378.52M61.8M8.53M2.11M17.63M768.23K1.08K3.43M222.76K67.7K53.99K
Debt Issued (Net)-15.3M-2.6M-9.3M-111.9M-10.4M-262.6M-83M-234M119.3M100M000602.4M0435.76M-66.98M-10M00-19.8K-12.48K000-5.73K-8.54K0-5.23K
Equity Issued (Net)800K164.6M0900K200K10.2M106.7M000000000116.42M2.99M131.76M61.8M8.54M1.68M17.63M768.23K1.08K196.87K231.3K73.11K59.22K
Dividends Paid00000000000000000000000000000
Share Repurchases0000000000000065K000000000-28.63K0000
Other Financing-78.9M-369.8M-59.3M-74M-76.3M230.5M-73.9M-78.7M100.5M28.4M45.7M-52.9M-47.1M37.5M-5.4M-9.47M-16.4M7M246.76M00439.2K0003.24M0-5.41K0
Net Change in Cash224.9M-80.3M-15.3M-280.7M295.2M102.9M-20.3M-112.5M30.3M-149.6M-35M-43.9M-273.4M378.4M-181.35M227.6M77.48M35.74M123.32M42.79M-5.9M243.25K16.09M35.59K-793.77K2.94M142.97K-13.5K-48.85K
Free Cash Flow305.3M121.7M21.7M-102.2M76.4M10.6M10.2M31.2M-224.8M-284.8M-126.9M-10.5M-117.4M-286.2M-184.09M31.4M-26.96M-109.18M-79.82M-19.01M-14.42M-7.72K-1.54M-732.64K-35.25K-492.51K-79.79K-81.2K-104.86K
FCF Margin %20.68%13.16%2.76%-16.91%10.25%1.65%1.62%5.16%-37.19%-41.65%-17.8%-1.45%-15.06%-36.17%-26.45%5.92%-8.33%-50.05%---3433.58%-1.64%-1839.24%-1009.47%--36926247.95%-11555606.37%-12494905.11%-15005700.42%
FCF Growth %150.86%460.83%121.23%-233.77%620.75%3.92%-67.31%113.88%21.07%-124.43%-1108.57%91.06%58.98%-55.47%-686.29%216.44%75.3%-36.79%-319.86%-31.8%-186668.64%99.5%-110.01%-1978.47%92.84%-517.3%1.75%22.56%-
FCF per Share0.380.160.03-0.150.110.020.020.05-0.40-0.55-0.25-0.02-0.24-0.61-0.420.08-0.09-0.73-2.60-0.84-1.00-0.00-0.15-0.08-0.00-0.07-0.02-0.03-0.04
FCF Conversion (FCF/Net Income)1.05x3.83x-4.46x-2.85x2.30x-3.72x-3.59x-0.20x-3.17x104.52x-1.30x-0.56x-0.90x1.18x1.28x1.02x-0.44x-0.24x0.16x0.43x0.01x-0.35x0.21x-0.32x0.41x-0.15x0.75x1.12x0.43x
Interest Paid00000000000000000000000000000
Taxes Paid00000000000000000000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Two-mine asset concentration

Earnings Quality and Cash Realization

As reported in recent financial statements, New Gold's operating cash flow to net income ratio has fluctuated significantly, reaching 0.49 in 2025Q4, which suggests that reported earnings are currently being bolstered by non-cash accounting adjustments rather than pure operational cash generation.

The wide variance between net income and operating cash flow warrants close scrutiny, as it implies that accounting gains—likely related to the Ontario Teachers' Pension Plan streaming arrangement—are inflating the bottom line. Investors should monitor whether this divergence persists, as it may mask the underlying cash-generating capacity of the core mining operations.

Free Cash Flow Margin Expansion

According to quarterly filings, New Gold achieved a free cash flow margin of 52.3% in 2025Q4, marking a substantial recovery from the negative margins observed in early 2025 and indicating that the company is successfully translating production growth into tangible liquidity.

The sharp improvement in free cash flow trajectory appears to be a direct result of the C-Zone ramp-up at New Afton, which has significantly enhanced the company's ability to fund its own operations. This trend suggests that the business is moving past its most capital-intensive phase, provided that production levels remain consistent.

Capital Intensity and Asset Maintenance

Based on the provided data, New Gold's capital expenditure intensity has moderated to 13.6% of revenue in 2025Q4, a significant decline from the 124.4% peak in 2025Q2, reflecting the completion of major development projects and a shift toward sustaining capital requirements.

The reduction in capital intensity suggests that the company is transitioning from a period of heavy investment to one of operational harvesting. However, analysts should remain cautious, as the mining sector often requires periodic, lumpy capital injections for tailings management and infrastructure upgrades that could disrupt this favorable trend.

Working Capital Efficiency and Liquidity

As noted in recent SEC filings, New Gold recorded a positive working capital change of $44.1M in 2025Q4, which indicates an efficient management of inventory and receivables that has provided a meaningful tailwind to the company's overall operating cash flow position.

This positive working capital contribution appears to reflect successful inventory liquidation or improved collection cycles, which may not be sustainable in future quarters. Investors should monitor whether this is a structural improvement in operational efficiency or merely a temporary timing benefit that will reverse in subsequent periods.

NGD — Frequently Asked Questions

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

How much cash does New Gold Inc. (NGD) generate from operations?

New Gold Inc. (NGD) generated $898.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is New Gold Inc.'s free cash flow?

New Gold Inc. (NGD) generated $305.3M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is New Gold Inc.'s capital expenditure (CapEx)?

New Gold Inc. (NGD) spent $592.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.