Go Pro

NexMetals Mining (NEXM) Financials

NexMetals Mining logo
$2.20 +0.02 (+0.92%)
Closing price 07/17/2026 04:00 PM Eastern
Extended Trading
$2.22 +0.02 (+0.73%)
As of 07/17/2026 07:59 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for NexMetals Mining

Annual Income Statements for NexMetals Mining

This table shows NexMetals Mining's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-1.95 1.38 -2.29 -2.21 -22 -2.15 -7.33 -20 -25 -29 -43
Consolidated Net Income / (Loss)
-1.95 1.38 -2.29 -2.21 -22 -2.15 -7.33 -20 -25 -29 -43
Net Income / (Loss) Continuing Operations
-1.95 1.38 -2.29 -2.21 -22 -2.15 -7.33 -20 -25 -29 -43
Total Pre-Tax Income
-1.87 1.74 -2.29 -2.21 -22 -2.15 -7.33 -20 -25 -30 -43
Total Operating Income
-1.79 1.64 -2.31 -2.12 -22 -2.05 -2.35 -20 -23 -28 -39
Total Gross Profit
-0.33 0.17 -0.40 -0.23 0.00 -0.69 -1.90 0.00 0.00 0.00 0.00
Total Revenue
-0.33 0.17 -0.40 -0.23 0.00 -0.69 -1.90 0.00 0.00 0.00 0.00
Total Cost of Revenue
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
1.46 -1.47 1.91 1.88 22 1.36 0.44 20 23 28 39
Selling, General & Admin Expense
1.40 -1.50 1.89 1.71 1.65 0.97 0.44 5.64 4.28 5.29 6.14
Exploration Expense
- - - - - - 0.00 15 17 21 26
Depreciation Expense
- - - - - - 0.00 0.07 0.56 1.10 1.51
Other Operating Expenses / (Income)
- - 0.00 0.16 0.16 0.04 - -0.74 0.81 0.58 4.38
Impairment Charge
- - 0.00 0.00 20 0.34 - - - 0.00 0.37
Total Other Income / (Expense), net
-0.08 0.10 0.02 -0.10 0.02 -0.10 -4.98 -0.31 -1.95 -2.08 -4.36
Interest Expense
0.00 -0.20 - - - - 0.00 0.31 1.79 2.16 4.68
Interest & Investment Income
0.03 0.02 0.03 0.05 0.02 -0.10 - - -0.17 0.08 0.32
Other Gains / (Losses), net
-0.08 -0.36 - - - - - - - 0.18 0.00
Basic Earnings per Share
($0.01) ($0.01) ($0.06) - - - ($0.13) $0.18 $0.19 $3.49 $2.09
Weighted Average Basic Shares Outstanding
147.27M 269.78M 46.59M 71.82M 79.15M 96.52M 72.20M 109.66M 128.51M 8.45M 20.65M
Diluted Earnings per Share
($0.01) ($0.01) ($0.06) - - - ($0.13) $0.18 $0.19 $3.49 $2.09
Weighted Average Diluted Shares Outstanding
147.27M 269.78M 46.59M 71.82M 79.15M 96.52M 72.20M 109.66M 128.51M 8.45M 20.65M
Weighted Average Basic & Diluted Shares Outstanding
147.27M 269.78M 46.59M 71.82M 79.15M 96.52M 72.20M 109.66M - 428.99M 35.51M

Quarterly Income Statements for NexMetals Mining

This table shows NexMetals Mining's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-5.68 -7.98 -6.90 -7.16 -8.89 -6.51 -11 -11 -11 -9.93 -7.61
Consolidated Net Income / (Loss)
-5.68 -7.98 -6.90 -7.16 -8.89 -6.51 -11 -11 -11 -9.93 -7.61
Net Income / (Loss) Continuing Operations
-5.68 -7.97 -6.90 -7.16 -8.89 -6.51 -11 -11 -11 -9.93 -7.61
Total Pre-Tax Income
-5.68 -13 -6.90 -7.16 -8.89 -6.69 -11 -11 -11 -9.93 -7.61
Total Operating Income
-5.05 -7.61 -6.26 -6.67 -8.31 -6.32 -6.18 -11 -12 -9.80 -7.72
Total Gross Profit
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Revenue
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Cost of Revenue
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Operating Expenses
5.05 7.61 6.26 6.67 8.31 6.32 6.18 11 12 9.80 7.72
Selling, General & Admin Expense
1.43 -0.38 0.88 1.27 1.36 1.78 1.15 1.41 1.96 1.63 1.42
Exploration Expense
3.20 7.44 4.96 4.82 6.39 4.43 4.27 7.59 7.65 6.83 5.53
Depreciation Expense
0.11 0.39 0.27 0.27 0.26 0.30 0.44 0.32 0.35 0.39 0.42
Other Operating Expenses / (Income)
0.31 0.17 0.14 0.31 0.31 -0.19 0.31 1.90 1.22 0.95 0.35
Total Other Income / (Expense), net
-0.62 -0.75 -0.65 -0.49 -0.57 -0.37 -4.41 0.14 0.05 -0.13 0.11
Interest Expense
0.53 0.73 0.56 0.56 0.58 0.45 4.46 0.00 0.00 0.22 0.00
Interest & Investment Income
-0.09 -0.07 -0.09 0.07 0.01 0.08 0.04 0.14 0.05 0.09 0.11
Basic Earnings per Share
$0.04 $0.06 $0.04 $0.92 $0.95 ($0.77) $0.95 $0.51 $0.54 ($0.48) $0.22
Weighted Average Basic Shares Outstanding
135.73M 128.51M 149.37M 7.75M 9.29M 8.45M 11.18M 21.45M 21.45M 20.65M 35.52M
Diluted Earnings per Share
$0.04 $0.06 $0.04 $0.92 $0.95 ($0.77) $0.95 $0.51 $0.54 ($0.48) $0.22
Weighted Average Diluted Shares Outstanding
135.73M 128.51M 149.37M 7.75M 9.29M 8.45M 11.18M 21.45M 21.45M 20.65M 35.52M
Weighted Average Basic & Diluted Shares Outstanding
- 0.00 - 185.71M 185.71M 428.99M 428.99M 21.45M 21.46M 35.51M 35.65M

Annual Cash Flow Statements for NexMetals Mining

This table details how cash moves in and out of NexMetals Mining's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
0.26 0.08 -0.18 -0.04 1.15 -0.62 2.98 2.34 11 -9.12 25
Net Cash From Operating Activities
2.23 -1.65 -1.93 -1.95 0.42 -1.04 0.11 -19 -22 -26 -35
Net Cash From Continuing Operating Activities
2.23 -2.04 -1.93 -1.95 0.42 -1.28 0.11 -19 -22 -26 -35
Net Income / (Loss) Continuing Operations
-1.87 -2.14 -2.29 -2.21 -22 -2.15 -7.33 -20 -25 -29 -43
Consolidated Net Income / (Loss)
-1.87 -2.14 -2.29 -2.21 -22 -2.15 -7.33 -20 -25 -29 -43
Depreciation Expense
- - - - - - 0.00 0.07 0.56 1.10 1.51
Non-Cash Adjustments To Reconcile Net Income
4.62 0.28 0.39 0.18 22 0.90 5.63 -1.35 2.03 2.35 6.97
Changes in Operating Assets and Liabilities, net
0.29 -0.21 -0.05 0.07 0.59 -0.04 1.80 2.55 -0.39 -0.11 -0.09
Net Cash From Investing Activities
-7.05 -6.78 -8.90 -11 -0.60 -0.63 -2.43 1.28 -3.98 -0.71 -27
Net Cash From Continuing Investing Activities
-7.05 -6.41 -9.06 -11 -0.60 -0.50 -2.43 1.28 -3.98 -0.71 -27
Purchase of Property, Plant & Equipment
- -6.41 -0.02 0.00 -0.60 -0.50 -2.43 -6.88 -3.98 -0.71 -27
Net Cash From Financing Activities
5.09 8.51 11 13 1.33 1.06 5.30 21 38 18 87
Net Cash From Continuing Financing Activities
5.09 8.51 11 13 1.33 1.15 5.30 21 38 18 87
Repayment of Debt
- - -0.44 -0.24 - - - 4.98 -5.39 0.00 -0.06
Repurchase of Common Equity
- - - - - - - -1.13 -2.13 -0.25 -5.61
Issuance of Debt
- -0.42 - - - - - 0.00 15 0.00 1.03
Issuance of Common Equity
5.00 8.93 11 13 1.33 1.15 5.30 17 30 19 92
Other Financing Activities, net
0.09 - - - 0.00 - - 0.12 0.52 -1.25 0.04
Effect of Exchange Rate Changes
- - - - - - - -1.29 -1.01 0.09 -0.88
Cash Interest Paid
- - - - - - - 0.05 1.24 1.54 0.25
Cash Income Taxes Paid
- - - - - - - - 0.00 0.00 0.00

Quarterly Cash Flow Statements for NexMetals Mining

This table details how cash moves in and out of NexMetals Mining's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-9.70 7.94 -7.30 14 -7.85 -7.73 27 -12 -9.19 19 -9.72
Net Cash From Operating Activities
-6.82 -4.37 -6.27 -5.92 -7.55 -6.37 -4.38 -12 -9.29 -9.49 -8.75
Net Cash From Continuing Operating Activities
-6.82 -4.37 -6.27 -5.92 -7.55 -6.37 -4.38 -12 -9.29 -9.49 -8.75
Net Income / (Loss) Continuing Operations
-5.43 -8.12 -6.90 -7.08 -9.06 -6.41 -11 -12 -11 -9.83 -7.61
Consolidated Net Income / (Loss)
-5.43 -8.12 -6.90 -7.08 -9.06 -6.41 -11 -12 -11 -9.83 -7.61
Depreciation Expense
0.11 0.39 0.27 0.27 0.27 0.29 0.44 0.34 0.34 0.39 0.42
Amortization Expense
- - - - - - 0.00 - - - 0.04
Non-Cash Adjustments To Reconcile Net Income
-0.15 1.60 0.65 0.72 1.18 -0.19 5.04 1.08 0.63 0.23 0.88
Changes in Operating Assets and Liabilities, net
-1.35 1.77 -0.28 0.18 0.06 -0.06 0.73 -1.30 0.75 -0.28 -2.48
Net Cash From Investing Activities
-1.38 -1.54 -0.78 -0.04 -0.01 0.12 -0.03 -1.07 -0.10 -26 -0.55
Net Cash From Continuing Investing Activities
-1.38 -1.54 -0.78 -0.04 -0.01 0.12 -0.03 -1.07 -0.10 -26 -0.55
Purchase of Property, Plant & Equipment
-1.41 -1.52 -0.78 -0.04 -0.01 0.12 -0.03 -1.07 -0.10 -26 -0.55
Net Cash From Financing Activities
-1.13 15 -0.26 20 -0.15 -1.74 32 0.41 0.29 55 -0.19
Net Cash From Continuing Financing Activities
-1.13 15 -0.26 20 -0.15 -1.74 32 0.41 0.29 55 -0.19
Repayment of Debt
0.12 -0.22 -0.02 -0.01 0.07 -0.03 0.00 0.09 -0.01 -0.11 -0.06
Repurchase of Common Equity
-0.19 -0.78 0.00 -0.20 -0.01 -0.03 -0.28 -1.46 0.04 -3.91 0.00
Issuance of Common Equity
-0.40 13 0.00 20 0.29 -1.26 32 1.78 -0.74 59 0.00
Other Financing Activities, net
-11 -0.82 -0.24 -0.09 -0.49 -0.42 -0.02 - - 0.04 -0.13
Effect of Exchange Rate Changes
-0.36 -0.91 0.01 -0.04 -0.14 0.26 0.10 -0.21 -0.10 -0.65 -0.23
Cash Interest Paid
0.29 0.64 0.44 0.39 0.42 0.29 0.19 0.02 0.00 0.03 0.02
Cash Income Taxes Paid
- - 0.00 - - - 0.00 - - - 0.00

Annual Balance Sheets for NexMetals Mining

This table presents NexMetals Mining's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
31 43 49 31 31 4.10 14 29 17 72
Total Current Assets
2.48 2.50 2.18 1.04 0.33 1.67 4.76 16 5.29 34
Cash & Equivalents
0.47 0.32 0.25 0.85 0.24 1.56 3.82 15 4.24 29
Accounts Receivable
- 0.19 0.10 0.20 0.09 0.11 0.59 0.40 0.68 4.12
Prepaid Expenses
- - - - - 0.01 0.35 0.68 0.38 0.76
Plant, Property, & Equipment, net
-47 0.04 0.03 0.02 0.02 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets
29 40 47 30 31 2.43 8.85 13 12 38
Other Noncurrent Operating Assets
29 40 47 30 31 2.43 8.85 13 12 38
Total Liabilities & Shareholders' Equity
-16 43 49 31 31 4.10 14 29 17 72
Total Liabilities
0.13 0.77 0.41 0.47 0.49 7.48 11 21 20 11
Total Current Liabilities
0.13 0.77 0.41 0.40 0.28 0.45 9.21 4.46 2.92 7.26
Short-Term Debt
- - - - - - 5.23 - 0.00 0.18
Accounts Payable
0.13 0.77 0.41 0.40 0.28 0.45 2.97 3.24 2.70 6.90
Other Current Liabilities
- - - - - 0.00 1.01 1.22 0.22 0.18
Total Noncurrent Liabilities
-18 0.00 0.00 0.00 0.00 7.02 1.48 17 17 4.09
Long-Term Debt
- - - - - 0.00 0.00 14 13 0.79
Other Noncurrent Operating Liabilities
-18 - - - - 7.02 1.48 3.32 3.62 3.30
Total Equity & Noncontrolling Interests
2.06 42 49 27 30 -3.38 2.91 7.38 -2.39 60
Total Preferred & Common Equity
2.06 59 114 99 31 -3.34 2.91 7.38 -2.39 60
Preferred Stock
- - - - - - 0.02 0.02 0.02 0.02
Total Common Equity
2.06 42 49 27 30 -3.34 2.89 7.36 -2.42 60
Common Stock
- 0.00 64 0.00 70 6.22 57 88 101 213
Retained Earnings
- -21 -22 -42 -42 -11 -53 -79 -102 -150
Accumulated Other Comprehensive Income / (Loss)
- - - - - - -0.89 -1.36 -1.05 -2.09

Quarterly Balance Sheets for NexMetals Mining

This table presents NexMetals Mining's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
21 35 28 44 35 24 58
Total Current Assets
8.74 23 15 32 22 12 22
Cash & Equivalents
6.92 21 13 32 19 10 19
Accounts Receivable
0.52 0.69 0.61 0.51 1.05 0.97 0.70
Prepaid Expenses
0.43 0.46 0.95 0.34 1.08 0.75 2.34
Plant, Property, & Equipment, net
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets
12 12 12 12 13 13 36
Other Noncurrent Operating Assets
12 12 12 12 13 13 36
Total Liabilities & Shareholders' Equity
21 35 28 44 35 24 58
Total Liabilities
21 21 22 8.48 7.71 8.91 6.73
Total Current Liabilities
3.75 4.08 4.13 5.05 4.04 4.69 2.83
Short-Term Debt
- - - - - 0.17 0.17
Accounts Payable
2.77 3.12 3.63 4.72 3.53 4.17 2.57
Other Current Liabilities
0.97 0.96 0.50 0.33 0.50 0.35 0.09
Total Noncurrent Liabilities
17 17 18 3.43 3.67 4.22 3.90
Long-Term Debt
13 13 14 0.00 0.00 0.84 0.71
Other Noncurrent Operating Liabilities
3.35 3.54 3.91 3.43 3.67 3.37 3.19
Total Equity & Noncontrolling Interests
0.48 14 5.71 36 27 16 51
Total Preferred & Common Equity
0.48 14 5.71 36 27 16 51
Preferred Stock
0.02 0.02 0.02 0.02 0.02 0.02 0.02
Total Common Equity
0.46 14 5.69 36 27 16 51
Common Stock
86 105 107 149 158 155 210
Retained Earnings
-84 -90 -100 -113 -130 -139 -155
Accumulated Other Comprehensive Income / (Loss)
-1.42 -1.12 -1.03 -0.72 -1.40 -1.09 -3.14

Annual Metrics And Ratios for NexMetals Mining

This table displays calculated financial ratios and metrics derived from NexMetals Mining's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
0.00 0.00 555,189,098.00 787,928,500.00 88,756,450.00 109,899,307.00 131,270,286.00 116,534,474.00 116,534,474.00 185,708,588.00 21,455,608.00
DEI Adjusted Shares Outstanding
0.00 0.00 555,189.00 787,929.00 887,565.00 1,098,993.00 1,312,703.00 5,826,724.00 5,826,724.00 9,285,429.00 21,455,608.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 0.00 -4.12 -2.81 -25.06 -1.96 -5.58 -3.46 -4.21 -3.17 -2.01
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 151.65% -335.03% 42.00% 100.00% 0.00% -176.13% 100.00% 0.00% 0.00% 0.00%
EBITDA Growth
0.00% 184.63% -247.32% 1.53% -885.28% 90.83% -258.76% -170.36% -13.15% -18.09% -40.71%
EBIT Growth
0.00% 180.44% -251.64% 1.93% -881.23% 90.81% -257.80% -171.34% -15.58% -19.97% -40.58%
NOPAT Growth
0.00% 231.46% -198.32% 8.33% -952.12% 90.81% -14.70% -746.74% -15.58% -19.97% -40.58%
Net Income Growth
0.00% 170.72% -265.92% 3.21% -904.35% 90.34% -240.92% -175.47% -21.53% -20.12% -46.28%
EPS Growth
0.00% -28.21% -500.00% 0.00% 0.00% 0.00% 0.00% 242.08% 2.54% -20.12% -40.17%
Operating Cash Flow Growth
0.00% -174.04% -17.05% -1.13% 121.71% -346.34% 110.48% -17,382.19% -18.02% -17.00% -32.90%
Free Cash Flow Firm Growth
0.00% 0.00% -1,917.75% 78.84% 120.02% -231.73% 1,547.41% -168.53% 21.63% -7.01% -172.86%
Invested Capital Growth
0.00% 0.00% 6,098.95% 18.63% -36.95% 3.05% -116.18% 187.59% 48.14% 2.24% 395.60%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.35% -10.00%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.49% -9.87%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.49% -9.87%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.75% -8.61%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.75% 212.75%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -8.32% -9.88%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -117.51%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -2.46% 406.13%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
0.00% 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Margin
0.00% 913.54% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Margin
0.00% 964.19% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBIT Margin
0.00% 895.20% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Profit (Net Income) Margin
0.00% 809.17% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Tax Burden Percent
104.40% 79.09% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 98.41% 99.41% 100.00%
Interest Burden Percent
98.47% 114.29% 98.90% 97.61% 99.91% 104.98% 100.03% 101.55% 108.51% 107.55% 111.25%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
0.00% 66.91% -10.41% -4.89% -58.69% -7.50% -54.79% 8,681.55% -476.38% -1,181.13% -148.33%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% -105.75% -20.47% 4.63% -7.77% 0.00% -535.87% -338.48% -300.00% -271.87%
Operating Return on Assets (OROA)
0.00% 4.89% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Assets (ROA)
0.00% 4.42% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Common Equity (ROCE)
0.00% 66.91% -10.41% -4.89% -58.69% -7.50% -54.86% 8,401.69% -474.20% -1,170.30% -148.22%
Return on Equity Simple (ROE_SIMPLE)
0.00% 66.91% -3.88% -1.94% -22.37% -7.03% 219.29% -692.53% -332.21% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-1.25 1.64 -1.62 -1.48 -16 -1.43 -1.64 -14 -16 -19 -27
NOPAT Margin
0.00% 964.19% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Nonoperating Expense Percent (NNEP)
0.00% -19.42% -26.71% -36.94% 1,702.54% 50.57% -976.29% -8,490.61% 3,897.56% 255.35% -167.33%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - -76.62% -178.77% -44.11%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
0.00% -882.54% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% -864.19% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings before Interest and Taxes (EBIT)
-1.90 1.53 -2.31 -2.27 -22 -2.05 -7.32 -20 -23 -28 -39
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-1.84 1.56 -2.29 -2.26 -22 -2.04 -7.32 -20 -22 -26 -37
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.23 0.35 0.35 0.00 0.00 14.78 0.00 1.39
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.23 0.35 0.35 0.00 0.00 14.78 0.00 1.39
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.19 0.29 0.34 0.00 0.00 16.83 9.86 1.72
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 20.31 0.00 327.26 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 4.86 0.00 1.06 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.79 1.84 -5.51 0.02
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.84 -5.51 0.01
Financial Leverage
0.00 -1.32 -0.11 -0.04 0.01 0.05 -0.04 0.32 0.04 1.60 -0.33
Leverage Ratio
0.00 15.14 1.68 1.02 1.06 1.08 1.32 -38.09 4.12 9.24 1.53
Compound Leverage Factor
0.00 17.30 1.66 0.99 1.06 1.13 1.32 -38.68 4.47 9.94 1.71
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 64.20% 64.82% 122.19% 1.58%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 64.20% 0.00% 0.00% 0.29%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 64.82% 122.19% 1.29%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.29% 0.11% 0.20% 0.04%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 98.87% 35.51% 35.07% -22.39% 98.38%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.26 -0.61 -0.50 -0.03
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.07 0.04 -0.34 0.75
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.61 -0.50 -0.02
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.38 -0.85 -0.68 -0.04
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.10 0.06 -0.46 1.03
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.85 -0.68 -0.03
Altman Z-Score
0.00 0.00 0.00 15.63 7.85 10.84 -6.61 0.00 -2.97 -11.64 0.17
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.14% 3.22% 0.46% 0.92% 0.08%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.00 18.40 3.24 5.35 2.61 1.17 3.68 0.52 3.51 1.81 4.67
Quick Ratio
0.00 18.40 3.24 5.35 2.61 1.17 3.67 0.48 3.36 1.68 4.56
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 2.30 -42 -8.86 1.77 -2.34 34 -23 -18 -19 -53
Operating Cash Flow to CapEx
0.00% -25.75% -12,144.72% 0.00% 70.51% -209.76% 4.51% -274.68% -560.67% -3,678.17% -127.81%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 17,205.09 -75.24 -10.17 -9.00 -11.34
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 55.68 -61.41 -12.50 -12.09 -7.42
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 -1,179.01 -83.76 -14.73 -12.42 -13.23
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
0.00 -0.66 40 47 30 31 -4.94 4.32 6.41 6.55 32
Invested Capital Turnover
0.00 -0.52 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
0.00 -0.66 40 7.38 -17 0.90 -35 9.26 2.08 0.14 26
Enterprise Value (EV)
0.00 0.00 0.00 9.02 8.61 10 36 0.00 108 65 56
Market Capitalization
0.00 0.00 0.00 11 9.46 11 37 0.00 109 56 84
Book Value per Share
$0.00 $0.01 $0.90 $0.09 $0.03 $0.34 ($0.03) $0.02 $0.06 ($0.29) $2.82
Tangible Book Value per Share
$0.00 $0.01 $0.90 $0.09 $0.03 $0.34 ($0.03) $0.02 $0.06 ($0.29) $2.82
Total Capital
0.00 2.06 42 49 27 30 -3.38 8.14 21 11 61
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.23 14 13 0.97
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14 13 0.79
Net Debt
0.00 -2.48 -2.30 -2.08 -0.85 -0.28 -1.56 1.41 -0.98 8.94 -28
Capital Expenditures (CapEx)
-7.05 6.41 0.02 0.00 0.60 0.50 2.43 6.88 3.98 0.71 27
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -0.13 -0.58 -0.31 -0.20 -0.19 -0.34 -3.04 -3.38 -1.87 -2.20
Debt-free Net Working Capital (DFNWC)
0.00 2.35 1.73 1.77 0.64 0.05 1.22 0.77 11 2.37 27
Net Working Capital (NWC)
0.00 2.35 1.73 1.77 0.64 0.05 1.22 -4.45 11 2.37 27
Net Nonoperating Expense (NNE)
0.70 0.26 0.67 0.73 6.66 0.72 5.68 6.27 8.45 10 16
Net Nonoperating Obligations (NNO)
0.00 -2.72 -2.31 -1.66 2.44 0.39 -1.56 1.41 -0.98 8.94 -28
Total Depreciation and Amortization (D&A)
0.06 0.03 0.02 0.01 0.01 0.01 0.00 0.07 0.56 1.10 1.51
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -79.11% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt-free Net Working Capital to Revenue
0.00% 1,376.33% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Working Capital to Revenue
0.00% 1,376.33% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.39) ($0.38) ($0.39) $0.00 ($1.80) $0.00 $0.00 ($0.34) $0.19 $3.47 $2.09
Adjusted Weighted Average Basic Shares Outstanding
2.95M 5.40M 11.10M 15.76M 15.83M 21.98M 26.25M 116.53M 128.51M 8.45M 20.65M
Adjusted Diluted Earnings per Share
($0.39) ($0.38) ($0.39) $0.00 ($1.80) $0.00 $0.00 ($0.34) $0.19 $3.47 $2.09
Adjusted Weighted Average Diluted Shares Outstanding
2.95M 5.40M 11.10M 15.76M 17.75M 21.98M 26.25M 116.53M 128.51M 8.45M 20.65M
Adjusted Basic & Diluted Earnings per Share
($0.39) ($0.38) ($0.39) $0.00 ($1.80) $0.00 $0.00 ($0.34) $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
2.95M 4.07M 7.18M 14.36M 17.75M 19.30M 24.48M 109.66M 0.00 21.45M 35.51M
Normalized Net Operating Profit after Tax (NOPAT)
-1.25 1.15 -1.62 -1.48 -1.28 -1.19 -1.64 -14 -16 -19 -27
Normalized NOPAT Margin
0.00% 674.94% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Pre Tax Income Margin
0.00% 1,023.15% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 -3,726.92 -64.53 -12.86 -12.76 -8.28
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 -836.00 -45.17 -9.00 -8.93 -5.80
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 -4,961.61 -86.89 -15.09 -13.09 -14.09
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 -2,070.70 -67.53 -11.23 -9.26 -11.61
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -5.62% -8.67% -0.85% -13.03%

Quarterly Metrics And Ratios for NexMetals Mining

This table displays calculated financial ratios and metrics derived from NexMetals Mining's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
116,534,474.00 116,534,474.00 116,534,474.00 185,708,588.00 185,708,588.00 185,708,588.00 428,986,474.00 428,986,474.00 21,451,442.00 21,455,608.00 71,025,212.00
DEI Adjusted Shares Outstanding
5,826,724.00 5,826,724.00 5,826,724.00 9,285,429.00 9,285,429.00 9,285,429.00 21,449,324.00 21,449,324.00 21,451,442.00 21,455,608.00 71,025,212.00
DEI Earnings Per Adjusted Shares Outstanding
-0.97 -1.37 -1.18 -0.77 -0.96 -0.70 -0.49 -0.52 -0.54 -0.46 -0.11
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Growth
0.00% 0.00% -32.53% -10.94% -62.72% 16.64% 4.22% -69.95% -39.30% -56.19% -26.58%
EBIT Growth
0.00% 0.00% -37.45% -14.90% -64.49% 17.03% 1.28% -68.26% -38.85% -55.09% -25.00%
NOPAT Growth
0.00% 0.00% -37.45% -16.01% -64.49% 17.03% 1.28% -68.26% -38.85% -55.09% -25.00%
Net Income Growth
0.00% 0.00% -46.63% -16.24% -56.49% 18.39% -53.41% -54.80% -29.33% -52.46% 28.11%
EPS Growth
0.00% 0.00% 19.73% -16.24% -56.49% 18.39% -53.41% -44.18% -43.60% 37.66% -77.27%
Operating Cash Flow Growth
0.00% 0.00% -42.20% 11.87% -10.64% -45.92% 30.15% -94.95% -23.01% -48.95% -99.79%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 86.15% 23.14% 37.94% -617.62% -2,095.95%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% 0.00% 2.24% -39.23% 12.25% -4.49% 395.60% 686.74%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth
14.30% -46.23% 17.16% -6.87% -25.70% 25.09% 4.82% -89.64% -3.03% 16.01% 22.87%
EBIT Q/Q Growth
12.90% -50.67% 17.83% -6.55% -24.70% 24.00% 2.23% -81.59% -2.90% 15.10% 21.20%
NOPAT Q/Q Growth
12.06% -50.67% 17.83% -6.55% -24.70% 24.00% 2.23% -81.59% -2.90% 15.10% 21.20%
Net Income Q/Q Growth
7.78% -40.56% 13.50% -3.67% -24.15% 26.70% -62.60% -4.61% -3.73% 13.59% 23.33%
EPS Q/Q Growth
-16.26% 35.44% -26.17% -3.67% -24.15% 26.70% -62.60% 955.44% 4.77% -189.14% 144.79%
Operating Cash Flow Q/Q Growth
-1.54% 35.99% -43.50% 5.52% -27.48% 15.58% 31.31% -163.69% 19.56% -2.22% 7.86%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 1.01% -11.23% 63.57% 65.46% -449.18% 10.19% -321.25% -5.69%
Invested Capital Q/Q Growth
0.00% 0.00% 9.32% -5.74% 1.71% -2.46% -35.02% 74.11% -13.46% 406.13% 3.16%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBIT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Profit (Net Income) Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Tax Burden Percent
100.00% 60.99% 100.00% 100.00% 100.00% 97.37% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
112.35% 171.86% 110.33% 107.35% 106.89% 105.87% 171.45% 98.77% 99.56% 101.34% 98.61%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
0.00% -476.38% -5,558.20% -203.21% -541.32% -1,181.13% -182.34% -183.14% -373.44% -148.33% -91.94%
Cash Return on Invested Capital (CROIC)
0.00% -283.48% 0.00% 0.00% 0.00% -300.00% -292.86% -331.56% -371.42% -271.87% -304.33%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Common Equity (ROCE)
0.00% -474.20% -5,289.07% -202.87% -539.11% -1,170.30% -182.11% -182.93% -372.63% -148.22% -91.89%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-3.54 -5.33 -4.38 -4.67 -5.82 -4.42 -4.32 -7.85 -8.08 -6.86 -5.40
NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Nonoperating Expense Percent (NNEP)
0.00% -271.44% 77.39% -70.75% 612.89% 52.49% -49.94% -24.38% -84.02% -32.16% -8.92%
Return On Investment Capital (ROIC_SIMPLE)
- -25.40% -31.46% -17.21% -29.75% -40.99% -12.05% -29.25% -48.82% -11.16% -10.34%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings before Interest and Taxes (EBIT)
-5.05 -7.61 -6.26 -6.67 -8.31 -6.32 -6.18 -11 -12 -9.80 -7.72
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-4.94 -7.23 -5.99 -6.40 -8.04 -6.03 -5.73 -11 -11 -9.41 -7.26
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 14.78 190.04 8.25 19.64 0.00 3.59 7.52 7.63 1.39 1.69
Price to Tangible Book Value (P/TBV)
0.00 14.78 190.04 8.25 19.64 0.00 3.59 7.52 7.63 1.39 1.69
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 16.83 13.35 15.96 16.80 9.86 22.82 24.59 17.05 1.72 2.06
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 1.84 27.96 0.99 2.42 -5.51 0.00 0.00 0.07 0.02 0.02
Long-Term Debt to Equity
0.00 1.84 27.96 0.99 2.42 -5.51 0.00 0.00 0.05 0.01 0.01
Financial Leverage
0.00 -0.13 13.57 -0.52 0.18 1.60 -0.69 -0.65 -0.38 -0.33 -0.57
Leverage Ratio
0.00 4.12 43.72 2.55 4.83 9.24 1.80 1.71 2.45 1.53 1.17
Compound Leverage Factor
0.00 7.07 48.24 2.73 5.16 9.78 3.08 1.69 2.44 1.56 1.16
Debt to Total Capital
0.00% 64.82% 96.55% 49.71% 70.79% 122.19% 0.00% 0.00% 6.13% 1.58% 1.69%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.03% 0.29% 0.33%
Long-Term Debt to Total Capital
0.00% 64.82% 96.55% 49.71% 70.79% 122.19% 0.00% 0.00% 5.10% 1.29% 1.36%
Preferred Equity to Total Capital
0.00% 0.11% 0.17% 0.08% 0.12% 0.20% 0.06% 0.09% 0.14% 0.04% 0.04%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% 35.07% 3.29% 50.21% 29.09% -22.39% 99.94% 99.91% 93.73% 98.38% 98.26%
Debt to EBITDA
0.00 -0.61 -0.56 -0.55 -0.50 -0.50 0.00 0.00 -0.03 -0.03 -0.02
Net Debt to EBITDA
0.00 0.04 -0.27 0.29 -0.04 -0.34 0.00 0.00 0.27 0.75 0.46
Long-Term Debt to EBITDA
0.00 -0.61 -0.56 -0.55 -0.50 -0.50 0.00 0.00 -0.02 -0.02 -0.02
Debt to NOPAT
0.00 -0.85 -0.78 -0.75 -0.69 -0.68 0.00 0.00 -0.04 -0.04 -0.03
Net Debt to NOPAT
0.00 0.06 -0.38 0.39 -0.05 -0.46 0.00 0.00 0.37 1.03 0.64
Long-Term Debt to NOPAT
0.00 -0.85 -0.78 -0.75 -0.69 -0.68 0.00 0.00 -0.03 -0.03 -0.03
Altman Z-Score
0.00 -1.21 -3.76 -0.44 -2.54 -7.59 5.83 9.96 -1.18 1.50 3.97
Noncontrolling Interest Sharing Ratio
0.00% 0.46% 4.84% 0.17% 0.41% 0.92% 0.12% 0.11% 0.22% 0.08% 0.05%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.00 3.51 2.33 5.53 3.70 1.81 6.43 5.34 2.53 4.67 7.72
Quick Ratio
0.00 3.36 1.99 5.20 3.26 1.68 6.36 5.08 2.37 4.56 6.89
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 -11 -11 -13 -4.57 -1.58 -8.66 -7.78 -33 -35
Operating Cash Flow to CapEx
-482.49% -288.26% -806.72% -14,092.67% -52,495.19% 0.00% -12,581.58% -1,074.90% -9,443.69% -36.59% -1,588.03%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 -20.28 -20.01 -21.52 -10.09 -0.35 0.00 0.00 -151.08 0.00
Operating Cash Flow to Interest Expense
-12.86 -5.95 -11.16 -10.52 -12.96 -14.08 -0.98 0.00 0.00 -43.77 0.00
Operating Cash Flow Less CapEx to Interest Expense
-15.53 -8.01 -12.55 -10.59 -12.99 -13.81 -0.99 0.00 0.00 -163.39 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
0.00 6.41 7.00 6.60 6.71 6.55 4.26 7.41 6.41 32 33
Invested Capital Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
0.00 0.00 7.00 6.60 6.71 0.14 -2.75 0.81 -0.30 26 29
Enterprise Value (EV)
0.00 108 93 105 113 65 97 182 109 56 69
Market Capitalization
124 109 87 112 112 56 129 202 118 84 87
Book Value per Share
$0.00 $0.06 $0.00 $0.07 $0.03 ($0.29) $0.08 $0.06 $0.72 $2.82 $1.45
Tangible Book Value per Share
$0.00 $0.06 $0.00 $0.07 $0.03 ($0.29) $0.08 $0.06 $0.72 $2.82 $1.45
Total Capital
0.00 21 14 27 20 11 36 27 17 61 52
Total Debt
0.00 14 13 13 14 13 0.00 0.00 1.01 0.97 0.88
Total Long-Term Debt
0.00 14 13 13 14 13 0.00 0.00 0.84 0.79 0.71
Net Debt
0.00 -0.98 6.52 -7.04 1.00 8.94 -32 -19 -9.12 -28 -18
Capital Expenditures (CapEx)
1.41 1.52 0.78 0.04 0.01 -0.12 0.03 1.07 0.10 26 0.55
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -3.38 -1.93 -2.05 -1.68 -1.87 -4.20 -1.90 -2.81 -2.20 0.39
Debt-free Net Working Capital (DFNWC)
0.00 11 4.99 18 11 2.37 27 18 7.33 27 19
Net Working Capital (NWC)
0.00 11 4.99 18 11 2.37 27 18 7.16 27 19
Net Nonoperating Expense (NNE)
2.14 2.65 2.52 2.49 3.07 2.09 6.27 3.23 3.41 3.07 2.21
Net Nonoperating Obligations (NNO)
0.00 -0.98 6.52 -7.04 1.00 8.94 -32 -19 -9.12 -28 -18
Total Depreciation and Amortization (D&A)
0.11 0.39 0.27 0.27 0.27 0.29 0.44 0.34 0.34 0.39 0.46
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.06 $0.04 $0.88 $0.89 ($15.40) $0.97 $0.51 $0.54 ($0.48) $0.22
Adjusted Weighted Average Basic Shares Outstanding
0.00 128.51M 149.37M 7.75M 9.29M 422.33K 11.18M 21.45M 21.45M 20.65M 35.52M
Adjusted Diluted Earnings per Share
$0.00 $0.06 $0.04 $0.88 $0.89 ($15.40) $0.97 $0.51 $0.54 ($0.48) $0.22
Adjusted Weighted Average Diluted Shares Outstanding
0.00 128.51M 149.37M 7.75M 9.29M 422.33K 11.18M 21.45M 21.45M 20.65M 35.52M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 ($15.40) $0.00 $0.00 $0.00 ($0.48) $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 9.29M 9.29M 21.45M 21.45M 21.45M 21.46M 35.51M 35.65M
Normalized Net Operating Profit after Tax (NOPAT)
-3.54 -5.33 -4.38 -4.67 -5.82 -4.42 -4.32 -7.85 -7.83 -6.86 -5.40
Normalized NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Pre Tax Income Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-9.53 -10.37 -11.15 -11.84 -14.28 -13.96 -1.39 0.00 0.00 -45.18 0.00
NOPAT to Interest Expense
-6.67 -7.26 -7.80 -8.29 -9.99 -9.77 -0.97 0.00 0.00 -31.63 0.00
EBIT Less CapEx to Interest Expense
-12.19 -12.43 -12.53 -11.92 -14.30 -13.69 -1.39 0.00 0.00 -164.80 0.00
NOPAT Less CapEx to Interest Expense
-9.33 -9.32 -9.19 -8.36 -10.02 -9.50 -0.98 0.00 0.00 -151.25 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% -8.67% -6.65% -4.26% -3.24% -0.85% -1.59% -4.82% -4.37% -13.03% -13.31%

Financials Breakdown Chart

Key Financial Trends

NexMetals Mining (NASDAQ:NEXM) continues to look like a pre-revenue, high-burn exploration story. Across the last four years of quarterly financials, the company has not generated revenue, has posted recurring net losses, and has relied on financing activity to support operations and exploration spending. The latest quarter, Q1 2026, showed a stronger cash position than the prior quarter, but operating cash flow remained deeply negative.

What stands out most: the balance sheet has improved materially from the stress period seen in 2024, when cash fell sharply and equity was very thin. By Q1 2026, cash and equivalents had risen to $18.8 million, total equity was about $51.4 million, and liabilities were relatively modest at $6.7 million. That’s a much healthier liquidity picture than a year ago, even though the business still burns cash quickly.

  • Cash and equivalents rose to $18.8 million in Q1 2026 from $10.1 million in Q3 2025, improving near-term liquidity.
  • Total equity increased to about $51.4 million in Q1 2026, up sharply from $15.5 million in Q3 2025.
  • Total liabilities were relatively low at $6.7 million in Q1 2026, giving the company a cleaner balance sheet than in much of 2024.
  • Long-term debt was reduced to $0.7 million in Q1 2026 from $13.8 million in Q3 2024 and $0 in Q2 2025, suggesting meaningful deleveraging.
  • The company ended Q1 2026 with a strong current ratio, with $21.8 million in current assets versus $2.8 million in current liabilities.
  • NexMetals remains a non-revenue company; quarterly revenue has been $0 in every period provided.
  • Operating results remain driven by exploration and overhead spending, so progress will depend on project development rather than sales growth.
  • The company’s asset base includes a large amount of other noncurrent operating assets, which are harder to value than cash or receivables.
  • Q1 2026 net loss was still large at $7.6 million, showing the company is far from profitability.
  • Operating cash flow in Q1 2026 was negative $8.7 million, meaning the business is still consuming cash at a rapid rate.
  • Exploration expense was $5.5 million in Q1 2026, which is necessary for a miner but also contributes to persistent losses.
  • Retained earnings remained deeply negative at negative $155.3 million, reflecting long-running cumulative losses.
  • Share count has changed dramatically over time, indicating heavy dilution risk for existing shareholders.

Quarter-over-quarter trends: compared with Q4 2025, Q1 2026 was much better on liquidity, with cash increasing from roughly $10.1 million to $18.8 million. However, the company still reported a sizable quarterly loss, and operating cash burn only improved slightly. The improvement in the balance sheet appears to have come after a financing-heavy period rather than from stronger operations.

Longer-term pattern: in 2024 and early 2025, NexMetals had periods of very weak equity and negative cash flow, with balance sheet pressure evident in its debt and equity movements. Since then, the company has raised capital and strengthened its capital structure. That reduces near-term solvency risk, but it does not yet solve the core issue: the company is still pre-revenue and spending more cash than it generates.

Bottom line: NexMetals’ financial position has improved, especially on cash and debt, but the business remains speculative. For retail investors, the key questions are whether management can keep funding exploration without excessive dilution and whether the company can eventually translate its assets into production or partnership value.

07/18/26 01:05 AM ETAI Generated. May Contain Errors.

NexMetals Mining Financials - Frequently Asked Questions

According to the most recent income statement we have on file, NexMetals Mining's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

NexMetals Mining's net income appears to be on an upward trend, with a most recent value of -$43.09 million in 2025, rising from -$1.95 million in 2015. The previous period was -$29.46 million in 2024. View NexMetals Mining's forecast to see where analysts expect NexMetals Mining to go next.

NexMetals Mining's total operating income in 2025 was -$38.73 million, based on the following breakdown:
  • Total Gross Profit: $0.00
  • Total Operating Expenses: $38.73 million

Over the last 10 years, NexMetals Mining's total revenue changed from -$329.91 thousand in 2015 to $0.00 in 2025, a change of -100.0%.

NexMetals Mining's total liabilities were at $11.35 million at the end of 2025, a 42.4% decrease from 2024, and a 8,322.1% increase since 2016.

In the past 9 years, NexMetals Mining's cash and equivalents has ranged from $241.44 thousand in 2020 to $29.01 million in 2025, and is currently $29.01 million as of their latest financial filing in 2025.

Over the last 10 years, NexMetals Mining's book value per share changed from 0.00 in 2015 to 2.82 in 2025, a change of 281.8%.



Financial statements for NASDAQ:NEXM last updated on 7/16/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners