NioCorp Developments Ltd. logo

NioCorp Developments Ltd.

NB | NASDAQ
Chart Builder DCF Calculator
$3.69
-$0.03 (-0.81%)
Sep 22, 2026, 9:49 AM ET · Market open
TTM
Period Ending
Q3 2026
Mar 30, 2026
Q2 2026
Dec 30, 2025
Q1 2026
Sep 29, 2025
Q4 2025
Jun 29, 2025
Q3 2025
Mar 30, 2025
Q2 2025
Dec 30, 2024
Q1 2025
Sep 29, 2024
Q4 2024
Jun 29, 2024
Q3 2024
Mar 30, 2024
Q2 2024
Dec 30, 2023
Q1 2024
Sep 29, 2023
Q4 2023
Jun 29, 2023
Q3 2023
Mar 30, 2023
Q2 2023
Dec 30, 2022
Q1 2023
Sep 29, 2022
Q4 2022
Jun 29, 2022
Q3 2022
Mar 30, 2022
Q2 2022
Dec 30, 2021
Q1 2022
Sep 29, 2021
Q4 2021
Jun 29, 2021
Q3 2021
Mar 30, 2021
Q2 2021
Dec 30, 2020
Q1 2021
Sep 29, 2020
Net Income
-54.37M -60.07M -59.27M -17.87M -8.78M -7.63M -10.2M -11.48M -13.68M -38.13M -37.59M -38.08M -37.67M -11M -12.56M -10.78M -9.76M -9.76M -6.85M -5.81M -4.79M -4.05M -4.05M
Depreciation & Amortization
200K 48K 3K 3K 3K 2K 2K 2K 3K 3K 3K 3K 3K 3K 3K 3K 2K 2K 2K 1K 1K n/a n/a
Stock-Based Compensation
3.91M 3.09M 2.31M 8K 109K 2.88M 2.88M 2.88M 2.78M n/a n/a n/a 177K 177K 1.75M 1.75M 1.57M 1.57M 493K 797K 805K 833K 383K
Other Working Capital
-331K 5.05M -504.12K -140.12K -468.43K 2.18M 1.93M 1.71M 1.09M -196.2K -910.89K -1.24M 283.08K 263K 613K 42K -202K -455.67K -516.67K -377.67K -413.67K -24K 36K
Other Non-Cash Items
33.92M 34.75M 38.91M 7.55M 601.84K -3.06M -1.39M -1.98M -2.34M 17.19M 17.25M 18.87M 21.18M 3.05M 3.73M 2.84M 3.98M 4M 2.93M 1.95M 81.05K -183K -4K
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-331K 5.99M 1.39M -331.93K -3.9M -1.26M -930.55K -1.15M 1.67M 3.11M 2.01M 1.88M 3.2M 459K 809K 42K -202K -200.72K -261.72K -122.72K -158.72K -24K 36K
Operating Cash Flow
-16.67M -16.19M -16.66M -10.64M -11.97M -9.06M -9.64M -11.73M -11.57M -17.83M -18.33M -17.33M -13.11M -7.32M -6.28M -6.15M -4.41M -4.39M -3.69M -3.19M -4.06M -3.43M -3.63M
Capital Expenditures
n/a -27.35M -14.03M -4.94K -4.94K -4.94K n/a n/a 2.87 0.63 0.63 0.63 -2.23 n/a n/a -16K -16K -15.9K -15.9K 97.41 97.41 0.18 n/a
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a 255.02 349.84 349.84 349.84 94.82 n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-27.66M -9.01M -58K -2K n/a n/a n/a n/a n/a n/a 21K 21K 21K 21K n/a n/a n/a n/a n/a n/a n/a n/a n/a
Investing Cash Flow
-27.66M -23.03M -14.08M -6.94K -4.94K -4.94K n/a n/a 255.02 349.84 21.35K 21.35K 21.09K 21K n/a -16K -16K -15.9K -15.9K 101.60 101.60 n/a n/a
Debt Repayment
-253.07K -1.43M -5.49M -7.4M -1.72M -548.9K 3.51M 5.42M -1.12M 12.31M 12.31M 12.31M 13.43M n/a n/a -318K -318K -315.98K -350.74K -65.74K 603.26K 1.39M 2.29M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
111.67M -13.03M -14.95M -2.65M -813K -71K -169K -205K -194K 390.66K -48.34K -10.34K -128.34K -655K -118K -118K n/a n/a 763 763 470.76K 470.76K 470K
Financial Cash Flow
464.3M 345.1M 193.38M 34.2M 13.09M 8.93M 8.69M 11.4M 4.65M 18.05M 16.1M 14.59M 17.06M 3.11M 3.93M 4.3M 655K 650.84K 572.84K 1.57M 2.71M 3.49M 4.14M
Net Cash Flow
419.97M 305.89M 162.61M 23.54M 1.1M -157K -948K -329K -6.95M 210K -2.09M -2.94M 3.68M -4.44M -2.68M -2.04M 3.33M 3.33M 3.92M 5.61M -1.32M 77K 496K
Free Cash Flow
-16.67M -43.54M -30.69M -10.64M -11.97M -9.07M -9.64M -11.73M -11.57M -17.83M -18.33M -17.33M -13.11M -7.32M -6.28M -6.17M -4.43M -4.4M -3.7M -3.19M -4.06M -3.43M -3.63M
Adj. Free Cash Flow
-20.58M -46.64M -33M -10.65M -12.08M -11.95M -12.52M -14.61M -14.35M -17.83M -18.33M -17.33M -13.29M -7.49M -8.02M -7.91M -6M -5.97M -4.2M -3.98M -4.87M -4.26M -4.02M
Maintenance CapEx
-200K -46K -1K n/a n/a n/a n/a n/a -2.87 -5.10 -5.10 -5.10 -2.23 n/a n/a -1K -1K -1.1K -1.1K -97.24 -97.24 n/a n/a
Growth CapEx
200K -27.31M -14.03M -4.94K -4.94K -4.94K n/a n/a 5.74 5.74 5.74 5.74 n/a n/a n/a -15K -15K -14.81K -14.81K 194.65 194.65 0.18 n/a
Owner Earnings
-16.87M -16.23M -16.66M -10.64M -11.97M -9.06M -9.64M -11.73M -11.57M -17.83M -18.33M -17.33M -13.11M -7.32M -6.28M -6.15M -4.42M -4.39M -3.69M -3.19M -4.06M -3.43M -3.63M

© 2026 bestshares.com. All rights reserved.