888-969-2592
Kalkine 0
countryflagCA

Northern Dynasty Minerals Ltd

Basic Materials CA NDM

1.32CAD
-0.07(5.04%)

Last update at 2025-07-21T16:29:00Z

Day Range

1.221.38
LowHigh

52 Week Range

0.381.94
LowHigh

Fundamentals

  • Previous Close 1.39
  • Market Cap974.83M
  • Volume2484710
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-19.11000M
  • Revenue TTM0.00000M
  • Revenue Per Share TTM-
  • Gross Profit TTM 0.00000M
  • Diluted EPS TTM-0.14

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax -24.33500M -31.54200M -63.87200M -69.19300M -15.95700M
Minority interest - - - - -
Net income -24.44200M -31.85900M -65.62100M -69.73700M -15.95700M
Selling general administrative 15.23M 18.60M 23.32M 15.75M 15.80M
Selling and marketing expenses - - - - -
Gross profit -0.10400M -0.19200M - - 0.00000M
Reconciled depreciation 0.26M 0.33M 0.53M 0.65M 0.23M
Ebit -24.60600M -31.22500M -62.54400M -68.76500M -15.27300M
Ebitda -24.06500M -30.70400M -61.47300M -67.86800M -15.03900M
Depreciation and amortization 0.54M 0.52M 1.07M 0.90M 0.23M
Non operating income net other - - - - -
Operating income -24.60600M -31.22500M -62.54400M -68.76500M -66.21400M
Other operating expenses 24.61M 31.23M 62.54M 68.77M 66.21M
Interest expense 0.07M 0.07M 0.12M 0.13M 0.68M
Tax provision 0.11M - - 0.00000M 0.00000M
Interest income 0.28M 0.35M 0.15M 0.44M 1.49M
Net interest income 0.21M 0.11M 0.03M 0.10M 0.68M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 0.11M 0.32M 1.75M 0.54M 0.00000M
Total revenue 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
Total operating expenses 24.50M 31.03M 62.54M 68.77M 66.21M
Cost of revenue 0.10M 0.19M - - 0.00000M
Total other income expense net 0.27M -0.31700M -1.32800M -0.42800M 50.26M
Discontinued operations - - - - -
Net income from continuing ops -24.44200M -31.54200M -63.87200M -69.19300M -15.95700M
Net income applicable to common shares -24.44200M -31.54200M -63.87200M -69.19300M -15.95700M
Preferred stock and other adjustments - - - - -
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Total assets 137.16M 143.85M 145.22M 159.28M 180.37M
Intangible assets - - - - -
Earning assets - - - - -
Other current assets - 2.25M - 1.70M -
Total liab 39.96M 20.56M 2.53M 3.79M 8.07M
Total stockholder equity 97.20M 123.28M 142.69M 155.49M 172.31M
Deferred long term liab - - - - -
Other current liab 35.30M 0.29M 0.24M 0.38M 0.85M
Common stock - 702.95M 700.28M 700.28M 683.04M
Capital stock 702.75M - 700.28M 700.28M 683.04M
Retained earnings -732.87000M -696.95800M -675.96200M -651.52000M -619.97800M
Other liab - - - 0.80M 0.66M
Good will - - - - -
Other assets - - - 0.79M 0.79M
Cash 16.14M 18.20M 14.17M 22.29M 42.46M
Cash and equivalents - - - 22.29M 42.46M
Total current liabilities 39.41M 20.23M 2.07M 2.42M 7.41M
Current deferred revenue - -0.00093M - - -
Net debt - 1.15M -13.56000M -21.60400M -41.54400M
Short term debt - 19.01M 0.15M 0.13M 0.26M
Short long term debt 2.75M - - - -
Short long term debt total - 19.35M 0.61M 0.69M 0.92M
Other stockholder equity - 0.00000M - 106.73M 109.25M
Property plant equipment - - - 134.34M 135.65M
Total current assets 18.05M 21.12M 16.84M 24.16M 43.94M
Long term investments - - - - -
Net tangible assets - - - 155.49M 172.31M
Short term investments - - - - -
Net receivables - 0.68M 0.13M 0.16M 0.65M
Long term debt - - - - -
Inventory - - - - -
Accounts payable 0.92M 0.93M 1.68M 1.92M 6.30M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - 117.29M 118.37M 106.73M 109.25M
Additional paid in capital - - - - -
Common stock total equity - - - - 683.04M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 0.98M - 0.85M 0.79M 0.79M
Deferred long term asset charges - - - - -
Non current assets total 119.11M 122.72M 128.38M 135.12M 136.44M
Capital lease obligations 0.72M - 0.61M 0.69M 0.92M
Long term debt total - - - 0.56M 0.66M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments 15.67M 0.16M 0.13M 0.22M 0.65M
Change to liabilities - -3.48300M -6.13200M -0.15800M -3.49600M
Total cashflows from investing activities 15.67M 0.16M 0.13M 0.22M 0.65M
Net borrowings - -0.20000M -2.81700M 1.96M 1.96M
Total cash from financing activities -0.12900M 12.19M 87.97M 63.83M 10.59M
Change to operating activities - -0.47400M 0.94M -0.38000M -0.12100M
Net income -24.44200M -31.54200M -63.87200M -69.19300M -15.95700M
Change in cash -8.11800M -20.16900M 28.42M -0.83400M -52.28600M
Begin period cash flow 22.29M 42.46M 14.04M 14.87M 67.16M
End period cash flow 14.17M 22.29M 42.46M 14.04M 14.87M
Total cash from operating activities -23.95700M -32.47500M -57.82000M -64.74400M -64.10200M
Issuance of capital stock - 0.87M 82.64M 65.87M -
Depreciation 0.26M 0.33M 0.53M 0.65M 0.23M
Other cashflows from investing activities 15.70M 0.16M 0.13M 0.21M 0.64M
Dividends paid - - - - -
Change to inventory - - - - -
Change to account receivables -0.56500M -0.01700M -0.55000M 0.48M -0.12300M
Sale purchase of stock 0.00000M 12.82M 95.08M 66.66M 10.60M
Other cashflows from financing activities 15.67M 11.55M 8.15M -1.68600M 10.59M
Change to netincome - 2.71M 11.26M 3.86M -44.63900M
Capital expenditures 0.03M 0.00000M 0.00000M 0.00000M 0.02M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -1.82600M -3.97400M -5.74100M -0.05700M -3.74000M
Stock based compensation 2.30M 2.86M 9.34M 3.97M 4.73M
Other non cash items -0.24900M -0.14600M 1.92M -0.11100M -49.37300M
Free cash flow -23.98800M -32.47500M -57.82000M -64.74400M -64.12200M

Peer Comparison

Sector: Basic Materials Industry: Other Industrial Metals & Mining

Company Change (CAD) Price (CAD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to EBITDA (x)
NDM
Northern Dynasty Minerals Ltd		 -0.07 5.04% 1.32 - - - 17.14 -6.1693
IVN
Ivanhoe Mines Ltd.		 0.18 1.66% 11.31 22.91 44.44 116.51 1.94 87.68 25.11
NGEX
NGEx Minerals Ltd.		 0.25 1.42% 17.87 - - - 18.87 -21.1223
SKE
Skeena Resources Ltd		 0.55 2.46% 22.90 - - - 17.73 -4.0329
FOM
Foran Mining Corporation		 - -% 2.74 - - - 2.10 -131.2641

Reports Covered

Stock Research & News

View All

Profile

Northern Dynasty Minerals Ltd. engages in the exploration of mineral properties in the United States. The company explores for copper, gold, molybdenum, silver, and rhenium deposits. It holds 100% interest in the Pebble Copper-Gold-Molybdenum-Silver-Rhenium project comprising 1,840 mineral claims that covers an area of approximately 274 square miles located in southwest Alaska, the United States. The company was formerly known as Northern Dynasty Explorations Ltd. and changed its name to Northern Dynasty Minerals Ltd. in October 1997. Northern Dynasty Minerals Ltd. was incorporated in 1983 and is based in Vancouver, Canada.

Northern Dynasty Minerals Ltd

1040 West Georgia Street, Vancouver, BC, Canada, V6E 4H1

Key Executives

Name Title Year Born
Mr. Ronald William Thiessen C.P.A., CA, CPA, F.C.A., FCA, FCPA Pres, CEO & Director 1952
Mr. Mark C. Peters C.A., CPA Chief Financial Officer NA
Mr. James Fueg CPG, PMP Sr. VP of Pebble Limited Partnership NA
Mr. John Shively Chief Exec. Officer of Pebble Ltd. Partnership NA
Mr. Michael J. Westerlund VP of Investor Relations 1969
Mr. Trevor R. Thomas L.L.B., LLB Sec. & Gen. Counsel 1967
Mr. Adam Jonathan Chodos Exec. VP of Corp. Devel. NA
Mr. Bruce Jenkins M.Sc. Exec. VP of Environment & Sustainability 1950
Mr. Ronald William Thiessen C.P.A., CA, F.C.A., FCPA President, CEO & Director 1952
Mr. James Fueg CPG, PMP Senior Vice President of Pebble Limited Partnership NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.