Free Trial
→ The chokepoint supplier behind SpaceX's $1.75 trillion empire (From Behind the Markets) (Ad)tc pixel Free NIOBF Stock Alerts

NioCorp Developments (NIOBF) Financials

NioCorp Developments logo
$6.05 +0.08 (+1.34%)
As of 05/1/2026
Compare
Annual Income Statements for NioCorp Developments

Annual Income Statements for NioCorp Developments

This table shows NioCorp Developments' 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 6/30/2015 6/30/2016 6/30/2017 6/30/2018 6/30/2019 6/30/2020 6/30/2021 6/30/2022 6/30/2023 6/30/2024 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders		 -23 -11 -15 -8.50 -7.34 -4.00 -8.84 -22 -0.23 -11 -17
Consolidated Net Income / (Loss)		 -23 -11 -15 -8.50 -7.34 -4.00 -9.65 -22 -0.23 -11 -17
Net Income / (Loss) Continuing Operations		 -23 -11 -15 -8.50 -7.34 -4.00 -4.82 -11 0.00 -12 -18
Total Pre-Tax Income 		-26 -11 -15 -8.50 -7.34 -4.00 -4.82 -11 -41 -12 -18
Total Operating Income		 -25 -9.52 -14 -6.04 -6.44 -3.43 -4.09 -7.80 -37 -14 -12
Total Gross Profit		 -3.41 -1.78 -2.14 -2.13 -1.56 -1.38 -1.66 -2.15 -2.32 -3.51 -1.94
Total Revenue		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Cost of Revenue		 3.41 1.78 2.14 2.13 1.56 1.38 1.66 2.15 2.32 3.51 1.94
Operating Cost of Revenue		 3.41 1.78 2.14 2.13 1.56 1.38 1.66 2.15 2.32 3.51 1.94
Total Operating Expenses		 22 7.74 12 3.90 4.88 2.06 2.44 5.65 35 10 10
Selling, General & Admin Expense		 3.61 3.02 2.71 1.77 1.74 0.86 1.38 2.34 30 7.70 5.88
Exploration Expense		 18 4.72 8.93 2.14 3.14 1.20 1.06 3.31 5.35 2.55 4.14
Total Other Income / (Expense), net		 -0.39 -1.89 -0.85 -2.46 -0.90 -0.57 -0.73 -3.09 -3.20 1.72 -6.02
Interest Expense		 0.00 0.28 0.29 0.38 0.27 0.35 1.71 2.83 4.26 4.49 0.05
Interest & Investment Income		 0.02 -0.01 -0.01 -0.01 -0.01 0.00 0.01 -0.01 - -0.01 0.09
Other Income / (Expense), net		 -0.41 -1.60 -0.56 -2.08 -0.63 -0.22 0.97 -0.26 1.06 6.22 -6.07
Income Tax Expense		 -2.76 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.30 -0.14 0.00
Net Income / (Loss) Attributable to Noncontrolling Interest		 - - - - - - 0.00 0.00 0.23 -0.46 -0.58
Weighted Average Basic Shares Outstanding		 136.05M 164.04M 187.81M 207.26M 223.16M 234.61M 24.20B 26.37B 28.71M 34.32M 77.76M
Weighted Average Diluted Shares Outstanding		 136.05M 164.04M 187.81M 207.26M 223.16M 234.61M 24.20B 26.37B 28.71M 34.32M 77.76M
Weighted Average Basic & Diluted Shares Outstanding		 136.05M 164.04M 187.81M 207.26M 223.16M 234.61M 24.20B 26.37B 28.71M 34.32M 77.76M

Quarterly Income Statements for NioCorp Developments

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 6/30/2023 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
Net Income / (Loss) Attributable to Common Shareholders		 42 -3.67 -2.54 -4.85 18 -2.07 -0.45 -1.09 -10 -44 -0.62
Consolidated Net Income / (Loss)		 42 -3.50 -2.45 -4.85 17 -2.10 -0.52 -1.09 -10 -44 -1.21
Net Income / (Loss) Continuing Operations		 36 -3.50 -2.45 -4.85 11 -2.10 -0.52 -1.09 -11 -44 -1.21
Total Pre-Tax Income 		-4.69 -3.49 -2.45 -4.85 -0.94 -2.10 -0.52 -1.09 -11 -44 -1.21
Total Operating Income		 -3.94 -3.44 -2.92 -5.11 -2.29 -1.40 -2.90 -2.60 -5.06 -12 -9.50
Total Gross Profit		 -0.33 -0.32 -0.33 -2.53 -0.33 -0.33 -0.90 -0.38 -0.33 -2.22 -1.29
Total Revenue		 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Total Cost of Revenue		 0.33 0.32 0.33 2.53 0.33 0.33 0.90 0.38 0.33 2.22 1.29
Operating Cost of Revenue		 0.33 0.32 0.33 2.53 0.33 0.33 0.90 0.38 0.33 2.22 1.29
Total Operating Expenses		 3.60 3.12 2.59 2.58 1.96 1.07 2.00 2.22 4.73 9.80 8.21
Selling, General & Admin Expense		 2.27 2.02 1.76 2.09 1.82 0.93 1.74 1.73 1.49 2.72 3.58
Exploration Expense		 1.33 1.10 0.83 0.49 0.14 0.14 0.26 0.50 3.24 7.08 4.63
Total Other Income / (Expense), net		 -0.74 0.05 0.47 0.27 1.36 -0.71 2.38 1.51 -5.86 -31 8.30
Interest Expense		 1.97 -2.08 -1.18 -1.02 0.22 0.04 0.00 0.00 0.10 0.00 0.00
Interest & Investment Income		 - 0.00 0.00 0.00 - 0.00 0.00 0.00 0.09 0.56 2.38
Other Income / (Expense), net		 1.24 -2.03 -0.71 -0.75 1.58 -0.66 2.39 1.51 -5.86 -32 5.91
Income Tax Expense		 -0.12 0.10 0.00 0.00 -0.04 0.00 0.00 0.00 - 0.00 0.00
Net Income / (Loss) Attributable to Noncontrolling Interest		 0.32 0.17 0.10 - 0.09 -0.03 -0.07 - - - -0.58
Basic Earnings per Share		 $1.45 ($0.09) ($0.09) ($0.11) $0.46 ($0.05) ($0.01) ($0.11) - ($0.53) $0.00
Weighted Average Basic Shares Outstanding		 28.71M 31.97M 33.26M 35.16M 38.66M 38.36M 41.17M 55.71M 77.76M 119.36M 116.82M
Diluted Earnings per Share		 $1.45 ($0.09) ($0.09) ($0.11) $0.46 ($0.05) ($0.01) ($0.11) - ($0.53) $0.00
Weighted Average Diluted Shares Outstanding		 28.71M 31.97M 33.26M 35.16M 38.66M 38.36M 41.17M 55.71M 77.76M 119.36M 116.82M
Weighted Average Basic & Diluted Shares Outstanding		 28.71M 31.97M 33.26M 35.16M 34.32M 38.36M 41.17M 45.89M 77.76M 76.06M 125.32M

Annual Cash Flow Statements for NioCorp Developments

This table details how cash moves in and out of NioCorp Developments' 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 6/30/2015 6/30/2016 6/30/2017 6/30/2018 6/30/2019 6/30/2020 6/30/2021 6/30/2022 6/30/2023 6/30/2024 6/30/2025
Net Change in Cash & Equivalents		 -2.06 3.66 -3.91 -0.43 0.28 -0.05 7.01 -2.04 -2.94 -0.33 24
Net Cash From Operating Activities		 -17 -11 -11 -6.10 -4.36 -3.05 -4.73 -6.15 -17 -12 -11
Net Cash From Continuing Operating Activities		 -17 -11 -11 -6.10 -4.36 -6.72 -4.73 -6.15 -17 -11 -10
Net Income / (Loss) Continuing Operations		 -23 -11 -15 -8.50 -7.34 -4.00 -4.82 -11 -40 -12 -18
Consolidated Net Income / (Loss)		 -23 -11 -15 -8.50 -7.34 -4.00 -4.82 -11 -40 -12 -18
Depreciation Expense		 0.01 0.01 0.01 0.01 - 0.00 0.00 0.00 0.00 0.00 0.00
Non-Cash Adjustments To Reconcile Net Income		 4.93 0.85 1.63 1.64 1.15 -3.37 1.22 4.69 21 1.32 7.63
Changes in Operating Assets and Liabilities, net		 0.86 -0.42 2.32 0.75 1.83 0.66 -1.13 0.04 1.88 -1.15 -0.32
Net Cash From Investing Activities		 -0.04 -0.00 0.01 0.02 0.00 0.00 -6.31 -0.02 0.02 0.00 -0.01
Net Cash From Continuing Investing Activities		 -0.04 -0.00 0.01 0.02 0.00 0.00 -6.31 -0.02 0.02 0.00 -0.01
Purchase of Investments		 - - - - - - - - - 0.00 -0.01
Other Investing Activities, net		 -0.01 0.00 0.01 0.02 - - - - - 0.00 -0.00
Net Cash From Financing Activities		 15 14 6.80 5.69 4.66 3.00 18 4.30 15 11 34
Net Cash From Continuing Financing Activities		 15 14 6.80 5.69 4.66 3.00 18 4.30 15 11 34
Repayment of Debt		 0.00 -1.10 - 0.00 0.00 0.20 7.57 -0.32 -3.65 5.42 -7.73
Repurchase of Common Equity		 -0.52 -0.15 -0.05 -0.19 -0.13 0.00 -0.17 -0.12 -0.20 -0.21 -4.23
Issuance of Debt		 1.50 5.66 1.18 4.81 1.00 2.34 0.00 0.00 16 0.00 0.50
Issuance of Common Equity		 14 9.99 5.67 1.55 3.79 0.47 11 4.74 2.50 6.19 46
Cash Interest Paid		 0.00 0.14 0.14 0.24 0.13 0.06 0.87 0.25 0.26 0.00 0.00

Quarterly Cash Flow Statements for NioCorp Developments

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 6/30/2023 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
Net Change in Cash & Equivalents		 -4.80 -1.24 -0.46 -0.44 1.82 -1.86 0.33 0.82 24 137 144
Net Cash From Operating Activities		 -5.83 -2.74 -1.89 -0.99 -6.12 -0.64 -1.34 -3.90 -4.79 -6.67 -0.84
Net Cash From Continuing Operating Activities		 -5.83 -2.74 -1.89 -0.99 -6.12 -0.64 -1.34 -3.90 -4.47 -6.67 -0.84
Net Income / (Loss) Continuing Operations		 -4.57 -3.39 -3.39 -4.23 -0.90 -2.10 -0.52 -5.38 -9.99 -44 -1.21
Consolidated Net Income / (Loss)		 -4.57 -3.39 -3.39 -4.23 -0.90 -2.10 -0.52 -5.38 -9.99 -44 -1.21
Depreciation Expense		 0.00 0.00 - 0.00 - 0.00 - 0.00 - 0.00 0.05
Non-Cash Adjustments To Reconcile Net Income		 -0.16 0.11 0.58 2.52 -1.88 0.74 -1.42 2.21 6.15 17 13
Changes in Operating Assets and Liabilities, net		 -1.10 0.54 0.92 0.72 -3.33 0.72 0.60 -0.73 -0.95 20 -12
Net Cash From Investing Activities		 - 0.00 - - - 0.00 -0.01 - -0.00 -14 -8.95
Net Cash From Continuing Investing Activities		 - 0.00 - - - 0.00 -0.01 - -0.00 -14 -8.95
Purchase of Property, Plant & Equipment		 - - - - - 0.00 - - - -9.11 -0.53
Other Investing Activities, net		 - - - - - 0.00 - - - -4.97 4.91
Net Cash From Financing Activities		 1.02 1.49 1.42 0.55 7.93 -1.22 1.67 4.71 29 158 153
Net Cash From Continuing Financing Activities		 1.02 1.49 1.42 0.55 7.93 -1.22 1.67 4.71 29 158 153
Repurchase of Common Equity		 -0.18 -0.04 - - -0.01 -0.00 - - - -12 -11
Issuance of Common Equity		 2.49 1.53 1.52 0.61 2.52 0.69 7.14 6.69 31 170 165

Annual Balance Sheets for NioCorp Developments

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 6/30/2016 6/30/2016 6/30/2017 6/30/2018 6/30/2019 6/30/2020 6/30/2021 6/30/2022 6/30/2023 6/30/2024 6/30/2025
Total Assets		 15 15 11 11 11 11 24 23 21 20 44
Total Current Assets		 4.52 4.52 0.66 0.57 0.43 0.34 7.34 5.68 3.73 2.93 27
Cash & Equivalents		 4.41 4.41 0.24 0.07 0.36 0.31 7.32 5.28 2.34 2.01 26
Prepaid Expenses		 0.10 0.11 0.15 0.02 0.07 0.03 0.02 0.40 1.39 0.92 1.18
Plant, Property, & Equipment, net		 0.01 0.01 0.01 0.00 0.00 11 0.84 0.85 0.84 0.84 0.84
Plant, Property & Equipment, gross		 - - - - - 11 0.84 0.85 0.84 0.84 0.84
Total Noncurrent Assets		 11 11 11 11 11 0.04 16 16 16 16 16
Long-Term Investments		 0.03 0.03 0.02 0.01 0.01 0.01 0.02 0.01 0.01 0.00 0.00
Goodwill		 - - - - - - - - - - 0.00
Intangible Assets		 - - - - - - - - - - 0.00
Other Noncurrent Operating Assets		 11 11 11 11 11 0.04 16 16 16 16 16
Total Liabilities & Shareholders' Equity		 15 15 11 11 11 11 24 23 21 20 44
Total Liabilities		 9.05 9.05 8.46 8.04 6.23 8.36 11 5.09 30 18 15
Total Current Liabilities		 2.26 2.26 6.48 3.93 5.22 8.01 3.92 5.07 3.56 12 1.89
Accounts Payable		 1.26 1.26 3.15 1.69 2.94 3.07 0.41 0.82 3.49 1.84 1.80
Current Deferred Revenue		 - - - - - - - - - - 0.00
Other Current Liabilities		 1.00 1.00 1.18 1.49 1.48 3.85 2.39 2.08 0.07 2.46 0.10
Total Noncurrent Liabilities		 6.80 6.80 1.98 4.11 1.01 0.34 7.34 0.02 26 5.57 13
Other Noncurrent Operating Liabilities		 0.33 0.33 0.08 - - 0.00 0.11 0.02 16 5.57 13
Commitments & Contingencies		 - 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest		 - - - - - - - 0.00 2.10 1.53 0.84
Total Equity & Noncontrolling Interests		 6.19 6.19 2.89 3.19 4.85 2.64 13 18 -11 1.00 28
Total Preferred & Common Equity		 6.19 6.19 2.89 3.19 4.85 2.64 13 18 -11 1.00 28
Total Common Equity		 6.19 6.19 2.89 3.19 4.85 2.64 13 18 -11 1.00 28
Common Stock		 67 67 78 87 96 98 114 129 140 164 209
Retained Earnings		 -60 -60 -75 -83 -91 -95 -100 -110 -150 -162 -179
Accumulated Other Comprehensive Income / (Loss)		 -0.62 -0.62 -0.61 -0.52 -0.53 -0.36 -1.16 -0.99 -0.91 -0.91 -0.91

Quarterly Balance Sheets for NioCorp Developments

This table presents NioCorp Developments' 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 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 9/30/2024 12/31/2024 3/31/2025 9/30/2025 12/31/2025
Total Assets		 19 18 18 18 18 18 195 348
Total Current Assets		 2.07 1.07 0.46 1.20 0.74 1.37 164 308
Cash & Equivalents		 1.10 0.63 0.19 0.15 0.48 1.29 163 306
Prepaid Expenses		 0.97 0.43 0.26 0.59 0.26 - 0.78 1.29
Plant, Property, & Equipment, net		 0.84 0.84 0.84 0.84 0.84 0.84 5.75 5.94
Plant, Property & Equipment, gross		 0.84 0.84 0.84 0.84 0.84 0.84 5.75 5.94
Total Noncurrent Assets		 16 16 16 16 16 16 25 34
Long-Term Investments		 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00
Goodwill		 - - - - - - - 2.22
Intangible Assets		 - - - - - - - 5.97
Other Noncurrent Operating Assets		 16 16 16 16 16 16 25 26
Total Liabilities & Shareholders' Equity		 19 18 18 18 18 18 195 348
Total Liabilities		 24 22 18 14 9.65 9.70 43 40
Total Current Liabilities		 13 12 9.13 8.12 3.83 1.12 3.98 9.78
Accounts Payable		 3.62 4.00 5.13 2.74 2.55 1.02 3.88 2.85
Current Deferred Revenue		 - - - - - - - 6.77
Other Current Liabilities		 2.04 2.19 2.29 0.10 0.10 0.10 0.10 0.16
Total Noncurrent Liabilities		 12 11 9.00 6.32 5.82 8.58 39 30
Other Noncurrent Operating Liabilities		 12 11 9.00 6.32 5.82 8.58 39 30
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Redeemable Noncontrolling Interest		 1.93 1.83 1.57 1.50 1.32 1.24 -0.07 -0.65
Total Equity & Noncontrolling Interests		 -6.90 -6.08 -2.09 2.38 6.89 7.53 152 309
Total Preferred & Common Equity		 -6.90 -6.08 -2.09 2.38 6.89 7.53 152 309
Total Common Equity		 -6.90 -6.08 -2.09 2.38 6.89 7.53 152 309
Common Stock		 148 152 160 167 172 178 374 532
Retained Earnings		 -154 -157 -161 -164 -164 -170 -222 -223
Accumulated Other Comprehensive Income / (Loss)		 -0.91 -0.91 -0.91 -0.91 -0.91 -0.91 -0.91 -0.91

Annual Metrics And Ratios for NioCorp Developments

This table displays calculated financial ratios and metrics derived from NioCorp Developments' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 6/30/2015 6/30/2016 6/30/2017 6/30/2018 6/30/2019 6/30/2020 6/30/2021 6/30/2022 6/30/2023 6/30/2024 6/30/2025
DEI Shares Outstanding		 0.00 0.00 196,330,021.00 210,922,398.00 230,554,228.00 234,940,635.00 251,667,966.00 269,041,264.00 30,396,120.00 - 55,709,163.00
DEI Adjusted Shares Outstanding		 0.00 0.00 19,633,002.00 21,092,240.00 23,055,423.00 23,494,063.00 25,166,797.00 26,904,126.00 30,396,120.00 - 55,709,163.00
DEI Earnings Per Adjusted Shares Outstanding		 0.00 0.00 -0.75 -0.40 -0.32 -0.17 -0.35 -0.82 -0.01 - -0.31
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% 57.05% -28.91% 43.42% 12.86% 48.34% 14.31% -157.47% -351.51% 79.24% -139.05%
EBIT Growth		 0.00% 57.03% -28.89% 43.42% 12.92% 48.34% 14.31% -157.56% -351.38% 79.24% -139.02%
NOPAT Growth		 0.00% 62.65% -44.75% 56.20% -6.64% 46.68% -19.23% -90.52% -379.87% 63.21% 13.08%
Net Income Growth		 0.00% 50.65% -28.24% 41.92% 13.66% 45.46% -141.14% -125.68% 98.95% -103.07% -52.21%
EPS Growth		 0.00% -58.82% 14.29% -50.00% -25.00% -33.33% -141.14% -125.68% -426.83% 76.87% 0.00%
Operating Cash Flow Growth		 0.00% 36.63% 2.76% 42.88% 28.55% 29.99% -55.00% -30.13% -181.22% 32.17% 9.14%
Free Cash Flow Firm Growth		 0.00% 0.00% 47.24% 26.46% 50.85% 104.67% -10,156.11% 56.77% -90.62% -68.07% 79.44%
Invested Capital Growth		 0.00% 0.00% -21.84% 24.10% -20.93% -40.23% 277.94% 2.16% -104.51% 1,346.65% -55.93%
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% -1.15% 20.80% -5,971.01%
EBIT Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -1.15% 20.81% -6,029.93%
NOPAT Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -5.08% 10.67% -30.16%
Net Income Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 99.61% 99.17% -632.26%
EPS Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 31.28% 80.25% 0.00%
Operating Cash Flow Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -31.01% -2.50% 11.10%
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% -8.97% 70.59%
Invested Capital Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 87.31% 721.91% -51.77%
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		 89.35% 100.00% 100.00% 100.00% 100.00% 100.00% 200.00% 200.00% 0.56% 3.85% 96.79%
Interest Burden Percent		 99.94% 102.57% 102.06% 104.76% 103.87% 109.65% 154.27% 135.18% 111.71% 159.49% 99.75%
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% -184.18% -322.07% -279.32% -182.37% -106.79% -121.71% -141.03% -5.18% 14.62% -109.83%
Cash Return on Invested Capital (CROIC)		 0.00% -362.19% -107.25% -80.22% -39.76% 2.63% -148.13% -40.06% 0.00% -225.82% -64.45%
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% -184.18% -322.07% -279.32% -182.37% -106.79% -121.71% -141.03% -3.95% 23.01% -101.61%
Return on Equity Simple (ROE_SIMPLE)		 0.00% -184.18% -506.05% -266.11% -151.20% -151.50% -73.02% -123.26% 2.08% -46.30% 0.00%
Net Operating Profit after Tax (NOPAT)		 -18 -6.66 -9.64 -4.22 -4.51 -2.40 -2.86 -5.46 -26 -9.63 -8.37
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% 469.38% 179.58% 102.85% 90.92% 124.11% 631.03% -1,556.20% -1,020.03% -132.38% -90.74%
Return On Investment Capital (ROIC_SIMPLE)		 - - - - - - - - - - -29.55%
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)		 -26 -11 -14 -8.11 -7.06 -3.65 -3.13 -8.05 -36 -7.55 -18
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 -26 -11 -14 -8.11 -7.06 -3.65 -3.13 -8.05 -36 -7.55 -18
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 488.67 23.24
Price to Tangible Book Value (P/TBV)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 488.67 23.24
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 0.00 0.00 0.00 0.00 0.00 0.00 60.63 175.76
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 1.04 1.40 1.52 0.37 0.55 0.63 0.12 -1.19 3.02 0.00
Long-Term Debt to Equity		 0.00 1.04 0.66 1.29 0.21 0.13 0.55 0.00 -1.19 0.00 0.00
Financial Leverage		 0.00 0.33 0.61 1.37 0.77 0.34 0.14 -0.07 0.58 -2.19 -0.63
Leverage Ratio		 0.00 2.46 2.93 3.71 2.77 2.95 2.24 1.53 4.97 -6.47 2.02
Compound Leverage Factor		 0.00 2.52 2.99 3.89 2.88 3.23 3.45 2.07 5.55 -10.33 2.01
Debt to Total Capital		 0.00% 51.07% 58.39% 60.36% 27.19% 35.29% 38.74% 10.94% 623.44% 75.14% 0.00%
Short-Term Debt to Total Capital		 0.00% 0.00% 31.10% 9.39% 12.00% 26.86% 5.21% 10.94% 0.00% 75.14% 0.00%
Long-Term Debt to Total Capital		 0.00% 51.07% 27.29% 50.97% 15.19% 8.43% 33.54% 0.00% 623.44% 0.00% 0.00%
Preferred Equity 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%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 123.97% 15.05% 2.87%
Common Equity to Total Capital		 0.00% 48.93% 41.61% 39.64% 72.81% 64.71% 61.26% 89.06% -647.40% 9.81% 97.13%
Debt to EBITDA		 0.00 -0.58 -0.28 -0.60 -0.26 -0.39 -2.67 -0.27 -0.29 -1.02 0.00
Net Debt to EBITDA		 0.00 -0.18 -0.25 -0.59 -0.21 -0.31 -0.33 0.39 -0.23 -0.75 0.00
Long-Term Debt to EBITDA		 0.00 -0.58 -0.13 -0.51 -0.14 -0.09 -2.31 0.00 -0.29 0.00 0.00
Debt to NOPAT		 0.00 -0.97 -0.42 -1.15 -0.40 -0.60 -2.92 -0.40 -0.40 -0.80 0.00
Net Debt to NOPAT		 0.00 -0.30 -0.37 -1.13 -0.32 -0.47 -0.36 0.57 -0.31 -0.59 0.00
Long-Term Debt to NOPAT		 0.00 -0.97 -0.20 -0.97 -0.22 -0.14 -2.53 0.00 -0.40 0.00 0.00
Altman Z-Score		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12.82 3.64 20.53
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 23.87% -57.38% 7.48%
Liquidity Ratios		 - - - - - - - - - - -
Current Ratio		 0.00 2.00 0.10 0.14 0.08 0.04 1.87 1.12 1.05 0.24 14.12
Quick Ratio		 0.00 1.96 0.04 0.02 0.07 0.04 1.87 1.04 0.66 0.17 13.50
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 0.00 -15 -7.85 -5.77 -2.84 0.13 -13 -5.76 -11 -18 -3.80
Operating Cash Flow to CapEx		 -64,137.04% -274,350.00% 0.00% 0.00% 0.00% 0.00% -74.96% -38,437.50% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense		 0.00 -54.10 -27.45 -15.39 -10.67 0.37 -7.82 -2.04 -2.58 -4.11 -79.10
Operating Cash Flow to Interest Expense		 0.00 -39.91 -37.31 -16.25 -16.37 -8.61 -2.77 -2.18 -4.06 -2.61 -222.08
Operating Cash Flow Less CapEx to Interest Expense		 0.00 -39.92 -37.31 -16.25 -16.37 -8.61 -6.47 -2.18 -4.06 -2.61 -222.08
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 1.42 0.97 0.88 0.67 0.46 0.95 3.51 1.08 1.32 1.07
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)		 0.00 257.55 375.93 413.43 542.34 796.58 382.97 103.98 338.45 277.42 341.53
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 8.22 6.42 7.97 6.30 3.77 14 15 -0.66 8.18 3.60
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 8.22 -1.79 1.55 -1.67 -2.54 10 0.31 -15 8.83 -4.57
Enterprise Value (EV)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,431 496 633
Market Capitalization		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,421 489 658
Book Value per Share		 $0.00 $0.04 $0.02 $0.02 $0.02 $0.01 $0.06 $0.07 ($0.39) $0.03 $0.51
Tangible Book Value per Share		 $0.00 $0.04 $0.02 $0.02 $0.02 $0.01 $0.06 $0.07 ($0.39) $0.03 $0.51
Total Capital		 0.00 13 6.95 8.06 6.66 4.08 22 20 1.69 10 29
Total Debt		 0.00 6.47 4.06 4.86 1.81 1.44 8.36 2.17 11 7.66 0.00
Total Long-Term Debt		 0.00 6.47 1.90 4.11 1.01 0.34 7.23 0.00 11 0.00 0.00
Net Debt		 0.00 2.02 3.53 4.78 1.45 1.13 1.02 -3.12 8.21 5.64 -26
Capital Expenditures (CapEx)		 0.03 0.00 0.00 0.00 0.00 0.00 6.31 0.02 -0.02 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 0.00 -2.15 -4.17 -2.68 -4.35 -6.89 -2.77 -2.50 -2.18 -3.39 -0.71
Debt-free Net Working Capital (DFNWC)		 0.00 2.26 -3.67 -2.61 -3.99 -6.58 4.55 2.78 0.16 -1.38 25
Net Working Capital (NWC)		 0.00 2.26 -5.83 -3.37 -4.79 -7.67 3.42 0.61 0.16 -9.04 25
Net Nonoperating Expense (NNE)		 5.28 4.75 4.99 4.27 2.83 1.60 6.78 16 -26 -9.17 9.03
Net Nonoperating Obligations (NNO)		 0.00 2.02 3.53 4.78 1.45 1.13 1.02 -3.12 8.21 5.64 -26
Total Depreciation and Amortization (D&A)		 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 $0.00 $0.80 $0.40 $0.30 $0.20 $0.20 $0.40 $1.34 ($0.31) $0.00
Adjusted Weighted Average Basic Shares Outstanding		 0.00 0.00 20.28M 21.50M 23.43M 23.80M 25.87M 27.81M 28.71B 38.66M 77.76M
Adjusted Diluted Earnings per Share		 $0.00 $0.00 $0.80 $0.40 $0.30 $0.20 $0.20 $0.40 $1.34 ($0.31) $0.00
Adjusted Weighted Average Diluted Shares Outstanding		 0.00 0.00 20.28M 21.50M 23.43M 23.80M 25.87M 27.81M 28.71B 38.66M 77.76M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.80 $0.40 $0.30 $0.20 $0.20 $0.40 $1.34 ($0.31) $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 0.00 0.00 18.78M 20.73M 22.32M 23.46M 24.20M 26.37M 28.71B 34.32M 77.76M
Normalized Net Operating Profit after Tax (NOPAT)		 -18 -6.66 -9.64 -4.22 -4.51 -2.40 -2.86 -5.46 -26 -9.63 -8.37
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		 0.00 -40.44 -50.12 -21.63 -26.55 -10.31 -1.83 -2.85 -8.54 -1.68 -375.56
NOPAT to Interest Expense		 0.00 -24.23 -33.72 -11.27 -16.94 -6.79 -1.68 -1.93 -6.15 -2.15 -174.39
EBIT Less CapEx to Interest Expense		 0.00 -40.46 -50.12 -21.63 -26.55 -10.31 -5.53 -2.85 -8.53 -1.68 -375.56
NOPAT Less CapEx to Interest Expense		 0.00 -24.24 -33.72 -11.27 -16.94 -6.79 -5.37 -1.94 -6.15 -2.15 -174.39
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		 -2.25% -1.32% -0.36% -2.22% -1.83% 0.00% -1.80% -0.54% -89.47% -44.28% -24.33%

Quarterly Metrics And Ratios for NioCorp Developments

This table displays calculated financial ratios and metrics derived from NioCorp Developments' official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 6/30/2023 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
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		 -18.19% -174.20% -46.13% 79.92% 73.53% 86.64% -45.92% 81.47% -247.22% -2,042.25% -589.49%
EBIT Growth		 -18.18% -174.11% -46.13% 79.91% 73.54% 86.63% -45.92% 81.44% -247.22% -2,041.25% -598.25%
NOPAT Growth		 -85.14% -65.37% -32.53% 82.50% 41.77% 59.48% 0.55% 49.14% -121.38% -761.51% -227.54%
Net Income Growth		 364.40% 54.87% 49.63% 83.49% -59.57% 80.34% -115.94% 77.59% -1,506.68% -1,969.79% -132.63%
EPS Growth		 0.00% -164.29% 0.00% 0.00% -68.28% 44.44% 88.89% 0.00% 0.00% -960.00% 100.00%
Operating Cash Flow Growth		 -235.83% -57.48% 20.87% 86.50% -4.91% 76.54% 29.13% -293.04% 21.76% -938.79% 37.37%
Free Cash Flow Firm Growth		 0.00% 48.81% 171.88% 36.20% -183.88% -477.70% -196.25% 14.82% 109.87% 230.01% 105.50%
Invested Capital Growth		 -104.51% -49.97% -95.42% 119.25% 1,346.65% 996.11% 1,352.20% 650.95% -55.93% -225.47% -81.09%
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		 90.76% -102.93% 33.78% -61.70% 77.74% -2.38% -623.39% 79.46% -905.43% -303.57% 91.96%
EBIT Q/Q Growth		 90.75% -102.89% 33.80% -61.73% 77.75% -2.52% -622.40% 79.43% -903.58% -303.58% 91.86%
NOPAT Q/Q Growth		 86.52% 12.53% 15.28% -75.18% 55.15% 39.14% -107.96% 10.41% -94.81% -137.37% 20.94%
Net Income Q/Q Growth		 242.20% -108.39% 30.07% -98.00% 515.95% -104.08% -668.02% 79.45% -852.76% -320.48% 97.23%
EPS Q/Q Growth		 0.00% -106.21% 0.00% -22.22% 0.00% -110.87% 80.00% -1,000.00% 0.00% 0.00% 100.00%
Operating Cash Flow Q/Q Growth		 20.58% 53.05% 31.02% 47.51% -517.15% 89.50% -108.41% -191.11% -22.85% -39.37% 87.43%
Free Cash Flow Firm Q/Q Growth		 181.52% -112.76% 775.15% -190.84% -7.17% 12.11% -12.48% 19.61% 112.41% 1,058.11% -95.24%
Invested Capital Q/Q Growth		 87.31% 225.46% -25.52% 62.32% 721.91% 10.31% -1.32% -16.06% -51.77% -414.07% 114.87%
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		 -890.65% 100.32% 100.00% 100.00% -1,800.53% 100.00% 100.00% 100.00% 94.72% 100.00% 100.00%
Interest Burden Percent		 173.65% 63.72% 67.52% 82.67% 131.23% 93.99% 99.92% 99.82% 100.05% 98.73% 33.57%
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)		 -5.18% -6.75% 142.80% -572.84% 14.62% -429.25% -24.73% 79.30% -109.83% -75.72% -37.63%
Cash Return on Invested Capital (CROIC)		 0.00% -2,132.77% -212.69% -1,703.24% -225.82% -333.15% -346.35% -304.90% -64.45% 0.00% -249.57%
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)		 -3.95% -6.86% 113.82% -774.64% 23.01% -1,774.68% -5.06% 52.28% -101.61% -75.02% -37.55%
Return on Equity Simple (ROE_SIMPLE)		 0.00% -58.33% -105.85% -1,477.36% 0.00% 98.61% -7.10% 43.42% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)		 -2.76 -2.41 -2.04 -3.58 -1.60 -0.98 -2.03 -1.82 -3.54 -8.41 -6.65
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)		 -1,747.83% 1.79% 16.29% 38.26% -266.70% -5.28% 117.03% -666.64% -68.33% -44.53% 3.56%
Return On Investment Capital (ROIC_SIMPLE)		 - - 354.50% 924.29% - - -25.17% -24.16% -12.51% -5.55% -2.15%
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)		 -2.70 -5.47 -3.62 -5.86 -0.71 -0.73 -5.29 -1.09 -11 -44 -3.59
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 -2.70 -5.47 -3.62 -5.86 -0.71 -0.73 -5.29 -1.09 -11 -44 -3.54
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 0.00 0.00 0.00 0.00 488.67 258.62 63.54 73.89 23.24 12.45 4.85
Price to Tangible Book Value (P/TBV)		 0.00 0.00 0.00 0.00 488.67 258.62 63.54 73.89 23.24 12.45 4.98
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)		 0.00 266.46 146.21 25.13 0.00 247.20 0.00 161.71 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% 0.38% 0.68% 3.98% 0.00% 0.40% 0.00% 0.62% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 0.00 1,255.26 1,480.85 775.26 60.63 69.00 49.41 74.46 175.76 0.00 707.10
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 1,812.38 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 1,830.26 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 0.00 380.31 0.00
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 -1.19 -1.39 -1.29 -3.27 3.02 1.36 0.14 0.00 0.00 0.00 0.00
Long-Term Debt to Equity		 -1.19 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage		 0.58 -1.02 0.55 -0.61 -2.19 -10.00 1.41 0.03 -0.63 -1.01 -0.97
Leverage Ratio		 4.97 -0.35 4.43 -3.90 -6.47 -34.35 9.13 4.38 2.02 1.37 1.16
Compound Leverage Factor		 8.62 -0.23 2.99 -3.22 -8.50 -32.28 9.12 4.37 2.02 1.35 0.39
Debt to Total Capital		 623.44% 358.06% 439.08% 144.05% 75.14% 57.67% 12.53% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital		 0.00% 358.06% 439.08% 144.05% 75.14% 57.67% 12.53% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital		 623.44% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity 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%
Noncontrolling Interests to Total Capital		 123.97% 99.84% 145.93% 132.66% 15.05% 16.38% 14.03% 14.12% 2.87% -0.04% -0.21%
Common Equity to Total Capital		 -647.40% -357.91% -485.01% -176.71% 9.81% 25.95% 73.44% 85.88% 97.13% 100.04% 100.21%
Debt to EBITDA		 -0.29 -0.17 -0.13 -0.10 -1.02 -1.89 -0.26 0.00 0.00 0.00 0.00
Net Debt to EBITDA		 -0.23 -0.15 -0.12 -0.09 -0.75 -1.83 -0.16 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA		 -0.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT		 -0.40 -0.25 -0.20 -0.16 -0.80 -0.65 -0.14 0.00 0.00 0.00 0.00
Net Debt to NOPAT		 -0.31 -0.21 -0.18 -0.14 -0.59 -0.63 -0.08 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT		 -0.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score		 18.13 12.62 10.63 10.93 4.77 12.47 13.15 21.37 21.07 24.82 22.57
Noncontrolling Interest Sharing Ratio		 23.87% -1.62% 20.30% -35.23% -57.38% -313.44% 79.54% 34.07% 7.48% 0.92% 0.21%
Liquidity Ratios		 - - - - - - - - - - -
Current Ratio		 1.05 0.16 0.09 0.05 0.24 0.15 0.19 1.22 14.12 41.13 31.45
Quick Ratio		 0.66 0.09 0.05 0.02 0.17 0.02 0.12 1.15 13.50 40.94 31.32
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 12 -1.59 11 -9.74 -10 -9.17 -10 -8.30 1.03 12 0.57
Operating Cash Flow to CapEx		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -73.21% -157.82%
Free Cash Flow to Firm to Interest Expense		 6.30 0.00 0.00 0.00 -46.81 0.00 0.00 0.00 10.73 0.00 0.00
Operating Cash Flow to Interest Expense		 -2.95 0.00 0.00 0.00 -27.43 0.00 0.00 0.00 -49.84 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense		 -2.95 0.00 0.00 0.00 -27.43 0.00 0.00 0.00 -49.84 0.00 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		 1.08 0.00 0.56 0.83 1.32 1.11 1.25 0.63 1.07 1.16 1.56
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)		 338.45 0.00 650.93 438.52 277.42 329.56 292.19 579.24 341.53 315.16 233.74
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		 -0.66 0.82 0.61 1.00 8.18 9.02 8.90 7.47 3.60 -11 1.68
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		 -15 -0.82 -13 6.16 8.83 8.20 8.29 6.48 -4.57 -20 -7.22
Enterprise Value (EV)		 1,431 1,033 908 771 496 622 440 556 633 1,724 1,190
Market Capitalization		 1,421 1,025 901 768 489 616 438 556 658 1,887 1,497
Book Value per Share		 ($0.39) ($0.24) ($0.18) ($0.06) $0.03 $0.06 $0.16 $0.16 $0.51 $1.95 $2.59
Tangible Book Value per Share		 ($0.39) ($0.24) ($0.18) ($0.06) $0.03 $0.06 $0.16 $0.16 $0.51 $1.95 $2.52
Total Capital		 1.69 1.93 1.25 1.19 10 9.18 9.38 8.77 29 151 308
Total Debt		 11 6.91 5.51 1.71 7.66 5.29 1.18 0.00 0.00 0.00 0.00
Total Long-Term Debt		 11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt		 8.21 5.80 4.87 1.51 5.64 5.14 0.70 -1.30 -26 -163 -306
Capital Expenditures (CapEx)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9.11 0.53
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 -2.18 -4.68 -5.76 -7.17 -3.39 -1.79 -2.39 -1.04 -0.71 -3.19 -8.50
Debt-free Net Working Capital (DFNWC)		 0.16 -3.58 -5.12 -6.97 -1.38 -1.64 -1.91 0.25 25 160 298
Net Working Capital (NWC)		 0.16 -10 -11 -8.68 -9.04 -6.93 -3.09 0.25 25 160 298
Net Nonoperating Expense (NNE)		 -44 1.09 0.41 1.27 -18 -0.29 3.25 -0.73 6.80 35 -5.45
Net Nonoperating Obligations (NNO)		 8.21 5.80 4.87 1.52 5.64 5.14 0.70 -1.30 -26 -163 -306
Total Depreciation and Amortization (D&A)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.05
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		 $1.45 $0.09 $0.00 $0.00 $0.46 ($0.05) ($0.01) ($0.11) $0.00 ($0.53) $0.00
Adjusted Weighted Average Basic Shares Outstanding		 28.71M 33.14M 34.92M 36.48M 38.66M 42.51M 46.82M 55.71M 77.76M 119.36M 116.82M
Adjusted Diluted Earnings per Share		 $1.45 $0.09 $0.00 $0.00 $0.46 ($0.05) ($0.01) ($0.11) $0.00 ($0.53) $0.00
Adjusted Weighted Average Diluted Shares Outstanding		 28.71M 33.14M 34.92M 36.48M 38.66M 42.51M 46.82M 55.71M 77.76M 119.36M 116.82M
Adjusted Basic & Diluted Earnings per Share		 $1.45 $0.09 $0.00 $0.00 $0.46 ($0.05) ($0.01) ($0.11) $0.00 ($0.53) $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 28.71M 31.97B 33.26M 35.16M 34.32M 38.36M 41.17M 45.89M 77.76M 76.06M 125.32M
Normalized Net Operating Profit after Tax (NOPAT)		 -2.76 -2.41 -2.04 -3.58 -1.60 -0.98 -2.03 -1.82 -3.54 -8.41 -6.65
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		 -1.37 0.00 0.00 0.00 -3.20 0.00 0.00 0.00 -113.74 0.00 0.00
NOPAT to Interest Expense		 -1.40 0.00 0.00 0.00 -7.19 0.00 0.00 0.00 -36.92 0.00 0.00
EBIT Less CapEx to Interest Expense		 -1.37 0.00 0.00 0.00 -3.20 0.00 0.00 0.00 -113.74 0.00 0.00
NOPAT Less CapEx to Interest Expense		 -1.40 0.00 0.00 0.00 -7.19 0.00 0.00 0.00 -36.92 0.00 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		 -89.47% 5.49% 0.00% 0.00% -44.28% 7.20% 0.00% 0.00% -24.33% -28.11% -44.34%

Financials Breakdown Chart

Key Financial Trends

NioCorp Developments (NB) has shown a pattern typical of a late-stage development company in a capital-intensive industry: no material revenue in sight yet, ongoing operating costs, and funding primarily from equity financing rather than operating cash flow. The latest quarter (Q2 2026) highlights a major shift in funding dynamics, with a substantial equity raise boosting cash reserves, while losses continue to accrue. Below is a concise, year-over-year snapshot focused on four years of quarterly data (2023–2026) and the implications for retail investors.

  • No long-term debt on the balance sheet across the periods shown, reducing leverage risk for investors.
  • A major equity raise in 2026 Q2 added about $165 million in cash via issuance of common stock, with net financing cash flow around $153 million for that quarter.
  • Cash and cash equivalents rose to roughly $306.4 million by the end of 2026 Q2, improving near‑term liquidity runway.
  • Current assets substantially exceed current liabilities in 2026 Q2 (about $307.6 million vs. $9.8 million), indicating strong liquidity headroom.
  • Total revenue remains effectively zero in the periods analyzed, signaling a development-stage company with no product sales yet.
  • Equity issuances and resulting dilution are evident, with share counts and earnings per share reflecting ongoing negative earnings per share in many quarters.
  • Net income (attributable to common shareholders) remains negative in most quarters (e.g., Q1 2026: about -$2.07 million to -$4.35 million depending on the measure, and Q2 2026: -$0.623 million), underscoring ongoing losses.
  • Operating cash flow has been negative in several quarters, indicating cash burn from core operations (illustrative examples: Q1 2026 net cash from continuing operating activities around -$6.67 million; Q2 2026 around -$0.84 million).
  • Cumulative retained earnings are deeply negative (approximately -$222.6 million as of 2026 Q2), signaling substantial accumulated losses despite rising equity.
05/05/26 05:34 PM ETAI Generated. May Contain Errors.

Frequently Asked Questions About NioCorp Developments' Financials

When does NioCorp Developments' financial year end?

According to the most recent income statement we have on file, NioCorp Developments' fiscal year ends in June. Their fiscal year 2025 ended on June 30, 2025.

How has NioCorp Developments' net income changed over the last 10 years?

NioCorp Developments' net income appears to be on a downward trend, with a most recent value of -$17.41 million in 2025, falling from -$23.12 million in 2015. The previous period was -$11.44 million in 2024.

What is NioCorp Developments' operating income?
NioCorp Developments' total operating income in 2025 was -$11.96 million, based on the following breakdown:
  • Total Gross Profit: -$1.94 million
  • Total Operating Expenses: $10.01 million
How has NioCorp Developments' revenue changed over the last 10 years?

Over the last 10 years, NioCorp Developments' total revenue changed from $0.00 in 2015 to $0.00 in 2025, a change of 0.0%.

How much debt does NioCorp Developments have?

NioCorp Developments' total liabilities were at $14.66 million at the end of 2025, a 16.4% decrease from 2024, and a 61.9% increase since 2015.

How much cash does NioCorp Developments have?

In the past 10 years, NioCorp Developments' cash and equivalents has ranged from $73 thousand in 2018 to $25.55 million in 2025, and is currently $25.55 million as of their latest financial filing in 2025.

How has NioCorp Developments' book value per share changed over the last 10 years?

Over the last 10 years, NioCorp Developments' book value per share changed from 0.00 in 2015 to 0.51 in 2025, a change of 50.8%.


Related Companies

Financial statements for OTCMKTS:NIOBF last updated on 4/14/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners
Iran's New Leader Just Said Something That Should Terrify Every American
Iran's Supreme Leader has declared the Strait of Hormuz closed as leverage against the U.S. - and with 40% of ...
American Alternative | Sponsoredtc pixel
Your book attached
Your Download Link (Expiring) If you still haven't downloaded the free Simple Options Trading For Beginners...
Profits Run | Sponsoredtc pixel
My feud with Zohran Mamdani
Emmy-winning analyst releases his next big story Whitney Tilson shocked the nation on 60 Minutes when he ac...
Stansberry Research | Sponsoredtc pixel
The $1.75T "Backdoor" ticker (NOT Starlink)
When the SpaceX IPO launches, most investors will already be too late. The real opportunity isn't the IPO itse...
Behind the Markets | Sponsoredtc pixel
Sell 99% of Your Stocks, Do THIS Instead…
Millionaire Trader Exposes: "The Single Stock Income Plan" With over 6,000 stocks on the market to choose ...
The Oxford Club | Sponsoredtc pixel
Trade this between 9:30 and 10:45 am EST
The first 75 minutes of the trading day may be the most overlooked window for consistent opportunities.If you ...
Base Camp Trading | Sponsoredtc pixel
Iran War Shock: What I Was Told In That Private Meeting
You’re Being LIED To About The Iran War Forget EVERYTHING you’ve heard about the Iran war. Especially th...
Banyan Hill Publishing | Sponsoredtc pixel
Elon Unveils AI Passive Income Stream for Millions of Americans
During Tesla's last earnings call, Elon Musk outlined a new AI-driven approach he says could generate $30,000-...
InvestorPlace | Sponsoredtc pixel