The firm exhibits a volatile cash burn profile, with free cash flow outflows reaching $6.4M in 2026Q2 and an OCF/NI ratio that has fluctuated as widely as 0.03 to 2.37 historically.
| 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 | Jun'05 | Jun'04 | Jun'03 | Jun'02 | Jun'01 | Jun'00 | Jun'99 | Jun'98 | Jun'97 | Jun'96 |
|---|
| Cash from Operations | -13.01M | -7.64M | -3.67M | -3.08M | -2.86M | -2.14M | -2.21M | -1.66M | -1.12M | -952.67K | -1.3M | -53.25K | -55.68K | -71.98K | -83.45K | -133.91K | -102.81K | -65.58K | -662.27K | -645.32K | -458.7K | -810K | -395.13K | -214.52K | -55.95K | 0 | -1.03M | -702.07K | -1.78M | -584K | 0 |
| Operating CF Margin % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating CF Growth % | -42.3% | - | -18.91% | -7.98% | -33.55% | 3.37% | -33.42% | -47.97% | -17.67% | 26.61% | -2338.05% | 4.37% | 22.65% | 13.74% | 37.68% | -30.25% | -56.78% | 90.1% | -2.63% | -40.69% | 43.37% | -105% | -84.19% | -283.44% | - | 100% | -46.96% | 60.54% | -204.62% | - | - |
| Net Income | -20.07M | 0 | -16.39M | -11.48M | 34.68M | -3.13M | -4.2M | -2.62M | -1.37M | -1.64M | -2.06M | -168.46K | -1.09M | -216.44K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.39M | 0 | 0 | 0 | 0 | 2.35M |
| Depreciation & Amortization | 4.08M | 0 | 592.38K | 456.9K | 350.87K | 205.74K | 90.58K | 65.11K | 0 | 0 | 0 | 84.94K | 1.33M | 678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.39K | 0 | 0 | 0 | 0 | 0 |
| Stock-Based Compensation | -1.26M | 0 | 0 | 780.24K | 1.2M | 1.47M | 1.88M | 1.32M | 121K | 598.18K | 180K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | -1.43M | -1.36M | -1.87M | -2.88M | -1.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 3.18M | -7.74M | 11.16M | 8.32M | -38.26M | 1.16M | 3.33M | 895.71K | 132.36K | 29.23K | 571.37K | 29.73K | -299.01K | 146.98K | -83.45K | -133.91K | -102.81K | -65.58K | -662.27K | -645.32K | -458.7K | -810K | -395.13K | -214.52K | -55.95K | 2.39M | -1.03M | -702.07K | -1.78M | -584K | -2.35M |
| Working Capital Changes | 1.06M | 100.15K | 966.88K | 267.08K | 537.04K | 15.5K | -431.98K | -19.01K | -3.58K | 57.87K | 13.47K | 546 | 4.58K | -3.2K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Receivables | 1.06M | -37.29K | 160.56K | -96.58K | -47.47K | 15.5K | 116.32K | -19.01K | -3.58K | 57.87K | 13.47K | 546 | 4.58K | -3.2K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -123.31K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 137.45K | 806.32K | 363.65K | 584.51K | 0 | -939.77K | 108.09K | 121.95K | -88.24K | -142.37K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -3.41M | 4.12M | -13.32M | -24.14M | -3.96M | -21.06M | -5.42M | -2.49M | -1.76M | -585.56K | -611.17K | -11.78K | 1.06K | 70.66K | -284.65K | -505.86K | -828.76K | -38.77K | -536.24K | -262.99K | 131.96K | 0 | 363.37K | -181.75K | 213.4K | -485.53K | -1.73M | -4.76M | -4.48M | -4.26M | -7.6M |
| Capital Expenditures | -22.05M | -5.75M | -12.65M | -23.86M | -25.86M | -21.04M | -5M | -2.54M | -1.63M | -565.56K | -111.17K | -11.78K | -27.93K | -39.38K | -290.15K | -6.04K | -3.39K | -172K | -20K | -653.62K | -266.08K | -363.8K | -79.51K | -187.75K | -51K | 0 | -6.63K | -4.59K | -37K | -225K | -8.34M |
| CapEx % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | 0 | 0 | 0 | 38.5K | 0 | 0 | 0 | 0 | -28.58K | -20K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.05M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 18.46M | -631.69K | -593.93K | -146.19K | 266.44K | -219.05K | 0 | 43.65K | -98.65K | -20K | -584.1K | 0 | 29K | 110.04K | 5.5K | -499.82K | -827.81K | 133K | -516.24K | 390.64K | -78.23K | 363.8K | 10K | 6K | 264.4K | 10K | -1.25M | -361.72K | -841K | -3.99M | 7.04M |
| Cash from Financing | 60.6M | 9.79M | 986.89K | 25.16M | 11.15M | 34.88M | 10.85M | 2.27M | 4.63M | 2.58M | 1.97M | 70.72K | 54.6K | 0 | 0 | 108 | -101.08K | 2.03M | 1.19M | 0 | 1.36M | 810K | 27.9K | 356.9K | -114.96K | 1.04M | 2.75M | 43.31K | 0 | 16.6M | 8.27M |
| Debt Issued (Net) | 100K | 0 | 0 | 7.45M | 0 | 0 | 0 | 0 | 0 | 0 | -296.12K | 70.72K | 54.6K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -123.96K | 324K | -402.58K | -974.49K | -116.88K | -2.06M | 2.75M | 43.31K | 0 | -684K | -3.73M |
| Equity Issued (Net) | 60.45M | 8.47M | 996.97K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 0 | 0 | 0 | 0 | 108 | -101.08K | 1000K | 1000K | 0 | 1000K | 486K | 430.42K | 1000K | 1.92K | 1000K | 0 | 0 | 0 | 1000K | 1000K |
| 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 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | -1.39M | -846.96K | -997.02K | -285.1K | -132.09K | -192.36K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -101.08K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 45.77K | 1.32M | -10.07K | 0 | 0 | 805K | 2M | 0 | 0 | 0 | -24.06K | 0 | 0 | 0 | 0 | 0 | 0 | -3.63K | -84.21K | 0 | -134.18K | 0 | 62 | 0 | 0 | 0 | 0 | 0 | 0 | -720K | -2 |
| Net Change in Cash | 44.06M | 5.93M | -16.09M | -2.04M | 5.76M | 11.32M | 3.17M | -1.83M | 1.75M | 1.04M | 61.87K | 5.69K | -12 | -1.32K | -368.1K | -639.67K | -1.03M | 1.93M | -12.63K | -908.31K | 1.04M | 0 | -3.86K | -39.37K | 42.49K | -69.81K | -16.05K | -5.42M | -6.25M | 11.75M | -16.42K |
| Free Cash Flow | -20.18M | -13.39M | -16.32M | -26.94M | -28.71M | -23.18M | -7.22M | -4.2M | -2.75M | -1.52M | -1.41M | -65.02K | -83.61K | -111.36K | -83.45K | -139.95K | -106.2K | -65.58K | -682.27K | -645.32K | -458.7K | -810K | -395.13K | -214.52K | -55.95K | 0 | -2.28M | -706.66K | -1.82M | -909K | -8.34M |
| FCF Margin % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| FCF Growth % | - | - | 39.43% | 6.15% | -23.85% | -221.29% | -71.99% | -52.41% | -81.3% | -7.73% | -2067.4% | 22.23% | 24.92% | -33.44% | 40.37% | -31.78% | -61.95% | 90.39% | -5.73% | -40.69% | 43.37% | -105% | -84.19% | -283.44% | - | 100% | -223.17% | 61.09% | -99.78% | 89.1% | -27.26% |
| FCF per Share | -36.19 | -2.79 | -4.63 | -8.12 | -9.11 | -8.95 | -4.48 | -3.26 | -2.44 | -2.70 | -5.29 | -0.61 | -0.80 | -1.07 | -0.80 | -1.34 | -1.02 | -1.25 | -10.51 | -10.75 | -8.48 | -15.97 | -7.99 | -4.95 | -1.50 | - | -76.68 | -23.73 | -60.97 | -31.60 | -287.54 |
| FCF Conversion (FCF/Net Income) | 0.74x | 0.78x | 0.25x | 0.30x | -0.09x | 0.74x | 0.58x | 0.67x | 0.80x | 0.59x | 0.67x | 0.30x | 0.05x | 0.31x | 0.19x | 0.86x | 0.41x | 0.07x | 0.69x | 0.85x | 2.01x | 1.54x | -38.54x | 0.33x | 0.04x | - | 0.15x | 0.11x | - | -0.12x | - |
| Interest Paid | 326.93K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.33K | 252 | 3.23K | 3.25K | 1.84K | 0 | 0 | 0 | 193.49K | 43.91K | 4K | 75K | 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 | 0 | 0 |
Capital intensive exploration dependency
According to reported financial statements, Nova Minerals consistently reports net losses that bear little correlation to operating cash outflows, as evidenced by the OCF/NI ratio fluctuating wildly from 0.03 in 2022Q4 to 2.37 in 2025Q2, suggesting that accounting accruals significantly distort the company's true cash burn.
The lack of a stable relationship between net income and operating cash flow underscores the speculative nature of the company's exploration-heavy business model. Investors should monitor this divergence, as it implies that reported bottom-line figures are heavily influenced by non-cash items rather than the actual liquidity required to sustain ongoing drilling operations.
Based on the provided cash flow data, Nova Minerals has maintained a persistent negative free cash flow trajectory, with quarterly outflows reaching as high as $20.6M in 2023Q2, reflecting the heavy capital burden required to advance the Estelle Gold Project toward potential future production.
The consistent inability to generate positive free cash flow suggests that the company remains entirely dependent on external financing to fund its operations. This trend warrants further investigation into how long the current cash position can support the existing exploration intensity before additional dilutive capital raises become necessary.
As indicated by historical filings, Nova Minerals' capital expenditures are highly volatile, peaking at $19.2M in 2023Q2, which highlights the company's reliance on intensive, seasonal drilling programs that consume significant liquidity without providing any immediate offsetting revenue or operational cash inflows.
The high level of capital expenditure relative to the company's cash reserves suggests a strategy focused on aggressive resource expansion at the expense of short-term liquidity. This capital intensity appears to be the primary driver of the company's cash burn, necessitating a disciplined approach to project prioritization to preserve remaining capital.
Analysis of the company's cash deployment reveals a pattern of prioritizing exploration spend over shareholder returns, with minimal dividend activity and historical share buybacks that appear inconsistent with the company's ongoing need to raise external capital to fund its high-cost Alaskan operations.
The deployment of cash into exploration rather than capital preservation suggests that management is prioritizing the growth of the resource base over immediate balance sheet stability. Investors should monitor whether this allocation strategy will eventually yield a project of sufficient scale to justify the significant dilution experienced by shareholders.
Quick answers to the most common questions about buying NVA stock.
Nova Minerals Limited (NVA) generated $-7.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Nova Minerals Limited (NVA) reported negative free cash flow of $13.4M in 2025, indicating capital requirements exceeded cash from operations.
Nova Minerals Limited (NVA) spent $5.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.