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.
| Metric | 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 | Dec'00 | Dec'99 | Dec'98 | Dec'97 |
|---|
| Cash from Operations | 898M | 392.8M | 287.6M | 190.7M | 323.7M | 294.8M | 263.5M | 245.1M | 342.2M | 282.2M | 262.6M | 268.8M | 171.9M | 235.8M | 229.53M | 180.56M | 84.56M | 24.68M | -9.88M | -1.29M | -16.59K | 367.98K | -194.77K | 37.39K | -29.92K | 1.02K | -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 Income | 857.9M | 102.6M | -64.5M | -66.8M | 140.6M | -79.3M | -73.5M | -1.07B | -101.7M | 2.7M | -201.4M | -477.1M | -191.2M | 199M | 179.03M | -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 & Amortization | 237.2M | 248.1M | 235.1M | 195.9M | 133.3M | 0 | 250.08M | 230.8M | 167.2M | 199.08M | -222.42M | 598.9M | 342.6M | -13.7M | 0 | 76.31M | 59.47M | 32.96M | 32.31K | 119.25K | 82.22K | 33.7K | 9.67K | 7.67K | 6.93K | 7.47K | 6.75K | 6.3K | 5.99K |
| Stock-Based Compensation | -100K | 600K | 800K | 1M | 1.5M | 2.4M | 2.7M | 2.7M | 7.7M | 10.5M | 8.2M | 9.5M | 8.1M | 8.5M | 7.19M | 8.15M | 0 | 0 | 858.33K | 2.13M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 60.5M | -19.4M | 5.3M | 1.4M | 19.7M | 4.3M | -400K | -25.2M | -115.9M | -700K | -106.9M | 67.6M | -400K | 79.8M | 0 | -17.2M | -1.44M | -13.5M | -11.5M | -553.36K | -59.12K | 38.88K | 587.74K | -116.02K | 49.89K | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -325.4M | 76.9M | 116.7M | 50.1M | 27.6M | 351.2M | 58.72M | 1.41B | 518.9M | 299.8M | 573.3M | 719.9M | 22.5M | 7M | 55.85M | 149.25M | 53.03M | -94.07M | 64.48M | 6.86K | -2 | -1 | 1 | 5.24K | 61.78K | 27.82K | 12.15K | 5.38K | -2.03K |
| Working Capital Changes | 67.9M | -16M | -5.8M | 9.1M | 1M | 16.2M | 25.9M | -71.6M | 40.9M | -19.6M | -2.4M | -41.6M | -9.7M | -44.8M | -12.54M | 6.07M | -13.6M | 2.05M | -1.69M | 13.73K | 2.15M | 646.8K | 147.36K | 258.59K | -76.41K | -27.48K | 14 | -16.36K | 18.87K |
| Change in Receivables | 13.3M | -8.8M | -4.1M | -3.36M | 9.42M | -8.8M | 4.5M | -5.12M | 16.16M | -13.63M | 5.99M | -21.4M | -200K | -3.7M | -6.71M | -145K | -233K | 8.66M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -31M | 2.8M | -6.5M | -32M | -4.8M | 10.6M | 16.2M | -53.1M | 2.8M | -8.5M | 900K | -27.6M | -15M | -34M | -16.62M | -13.52M | -18.24M | 24.68M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 0 | 0 | 24.11M | -3.87M | 0 | 7.78M | -12.5M | 24.5M | 493.99K | -12.6M | 5.3M | 2.1M | -3.5M | 11.92M | 0 | 0 | -28.02M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -580.8M | -263.4M | -234M | -281.9M | 57.4M | -173.2M | -234M | -32.2M | -533.6M | -568.6M | -324.5M | -257.7M | -393.7M | -497.5M | -403.35M | -416.95M | -54.09M | 35.06M | -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 Revenue | 40.15% | 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% |
| Acquisitions | 0 | 900K | 24.4M | -1.63M | 39.4M | 111.9M | 12.4M | 149.8M | 70.34M | 691.58K | 87.6M | 0 | -112.6M | 0 | 18.65M | 46.28M | 20.73M | 137.72M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 5.4M | 6.8M | -16.9M | 15M | 1.4M | -101.6M | 6.9M | 31.9M | 34.3M | 1.9M | -22.6M | 21.6M | 8.2M | 24.5M | -13.62M | -3.82M | 1.61M | -1.23M | 0 | 0 | 0 | -1.87M | -1.21M | 0 | -759.61K | 0 | 0 | 0 | 2.03K |
| Cash from Financing | -93.4M | -207.8M | -68.6M | -185M | -86.5M | -21.9M | -50.2M | -312.7M | 219.8M | 128.4M | 45.7M | -52.9M | -47.1M | 639.9M | -5.42M | 447.19M | 33.03M | -9K | 378.52M | 61.8M | 8.53M | 2.11M | 17.63M | 768.23K | 1.08K | 3.43M | 222.76K | 67.7K | 53.99K |
| Debt Issued (Net) | -15.3M | -2.6M | -9.3M | -111.9M | -10.4M | -262.6M | -83M | -234M | 119.3M | 100M | 0 | 0 | 0 | 602.4M | 0 | 435.76M | -66.98M | -10M | 0 | 0 | -19.8K | -12.48K | 0 | 0 | 0 | -5.73K | -8.54K | 0 | -5.23K |
| Equity Issued (Net) | 800K | 164.6M | 0 | 900K | 200K | 10.2M | 106.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116.42M | 2.99M | 131.76M | 61.8M | 8.54M | 1.68M | 17.63M | 768.23K | 1.08K | 196.87K | 231.3K | 73.11K | 59.22K |
| 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 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28.63K | 0 | 0 | 0 | 0 |
| Other Financing | -78.9M | -369.8M | -59.3M | -74M | -76.3M | 230.5M | -73.9M | -78.7M | 100.5M | 28.4M | 45.7M | -52.9M | -47.1M | 37.5M | -5.4M | -9.47M | -16.4M | 7M | 246.76M | 0 | 0 | 439.2K | 0 | 0 | 0 | 3.24M | 0 | -5.41K | 0 |
| Net Change in Cash | 224.9M | -80.3M | -15.3M | -280.7M | 295.2M | 102.9M | -20.3M | -112.5M | 30.3M | -149.6M | -35M | -43.9M | -273.4M | 378.4M | -181.35M | 227.6M | 77.48M | 35.74M | 123.32M | 42.79M | -5.9M | 243.25K | 16.09M | 35.59K | -793.77K | 2.94M | 142.97K | -13.5K | -48.85K |
| Free Cash Flow | 305.3M | 121.7M | 21.7M | -102.2M | 76.4M | 10.6M | 10.2M | 31.2M | -224.8M | -284.8M | -126.9M | -10.5M | -117.4M | -286.2M | -184.09M | 31.4M | -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 Share | 0.38 | 0.16 | 0.03 | -0.15 | 0.11 | 0.02 | 0.02 | 0.05 | -0.40 | -0.55 | -0.25 | -0.02 | -0.24 | -0.61 | -0.42 | 0.08 | -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) | 1.05x | 3.83x | -4.46x | -2.85x | 2.30x | -3.72x | -3.59x | -0.20x | -3.17x | 104.52x | -1.30x | -0.56x | -0.90x | 1.18x | 1.28x | 1.02x | -0.44x | -0.24x | 0.16x | 0.43x | 0.01x | -0.35x | 0.21x | -0.32x | 0.41x | -0.15x | 0.75x | 1.12x | 0.43x |
| 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 | 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 | 0 | 0 | 0 | 0 |
Two-mine asset concentration
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.
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.
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.
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.
Quick answers to the most common questions about buying NGD stock.
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.
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.
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.