| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| FURYFury Gold Mines Limited | 136.75M | 0.72 | -0.99 | -135.1% | 0.00 | |||
| USASAmericas Gold and Silver Corporation | 1.96B | 6.18 | -14.71 | 5.28% | -56.17% | -122.08% | 0.45 | |
| USGOU.S. GoldMining Inc. | 148.93M | 11.22 | -16.50 | -35.41% | -174.09% | 0.02 | ||
| SKESkeena Resources Limited | 3.24B | 26.74 | -17.48 | -134.07% | 0.15 | |||
| EMXEMX Royalty Corporation | 453.29M | 4.16 | -144.44 | 17.34% | 18.07% | 4.15% | 0.73% | 0.30 |
| VZLAVizsla Silver Corp. | 2.06B | 5.98 | -203.40 | -2.35% |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 1.16M | 1.66M | 2.27M | 1.56M | 1.1M | 1.16M | 6.46M | 6.91M | 20.29M | 23.8M |
| Revenue Growth % | -0.4% | 0.43% | 0.37% | -0.31% | -0.3% | 0.05% | 4.57% | 0.07% | 1.93% | 0.17% |
| Cost of Goods Sold | 1.38M | 1.78M | 1.93M | 1.34M | 646.11K | 961.45K | 10.16M | 14.44M | 16.05M | 6.65M |
| COGS % of Revenue | 1.19% | 1.07% | 0.85% | 0.86% | 0.59% | 0.83% | 1.57% | 2.09% | 0.79% | 0.28% |
| Gross Profit | -219K | -120K | 339.09K | 225.89K | 455.5K | 197.62K | -3.7M | -7.5M | 4.24M | 17.16M |
| Gross Margin % | -0.19% | -0.07% | 0.15% | 0.14% | 0.41% | 0.17% | -0.57% | -1.08% | 0.21% | 0.72% |
| Gross Profit Growth % | -1.38% | 0.45% | 3.83% | -0.33% | 1.02% | -0.57% | -19.74% | -1.02% | 1.56% | 3.05% |
| Operating Expenses | 5.61M | 6.03M | 6.53M | 6.55M | 8.55M | 7.74M | 6.34M | -2.67M | 1.29M | 16.19M |
| OpEx % of Revenue | 4.84% | 3.64% | 2.87% | 4.19% | 7.76% | 6.68% | 0.98% | -0.39% | 0.06% | 0.68% |
| Selling, General & Admin | 2.46M | 2.31M | 2.97M | 6.88M | 4.88M | 5.62M | 7.28M | 8.4M | 7.62M | 8.62M |
| SG&A % of Revenue | 2.12% | 1.39% | 1.31% | 4.39% | 4.43% | 4.85% | 1.13% | 1.22% | 0.38% | 0.36% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 3.15M | 3.72M | 3.56M | 4.37M | -1.51M | 2.12M | -1.06M | -24.74K | -6.33M | 7.58M |
| Operating Income | -5.83M | -6.15M | -6.19M | -6.32M | -8.1M | -7.55M | -10.04M | -4.86M | 2.95M | 964K |
| Operating Margin % | -5.02% | -3.71% | -2.72% | -4.04% | -7.35% | -6.51% | -1.55% | -0.7% | 0.15% | 0.04% |
| Operating Income Growth % | 0.22% | -0.06% | -0.01% | -0.02% | -0.28% | 0.07% | -0.33% | 0.52% | 1.61% | -0.67% |
| EBITDA | -4.48M | -4.44M | -4.34M | -5.04M | -7.47M | -6.62M | -6.91M | 923K | 8.17M | 7.49M |
| EBITDA Margin % | -3.86% | -2.68% | -1.91% | -3.22% | -6.78% | -5.71% | -1.07% | 0.13% | 0.4% | 0.31% |
| EBITDA Growth % | 0.27% | 0.01% | 0.02% | -0.16% | -0.48% | 0.11% | -0.04% | 1.13% | 7.85% | -0.08% |
| D&A (Non-Cash Add-back) | 1.35M | 1.71M | 1.85M | 1.28M | 630.04K | 930.08K | 3.13M | 5.78M | 5.22M | 6.53M |
| EBIT | -7.3M | -6.15M | -6.19M | 43.15M | -9.37M | -8.35M | -24.24M | 13.54M | 1.7M | 4.26M |
| Net Interest Income | -124K | 102.1K | 225.87K | 356.09K | 1.28M | 734.81K | -1.33M | -3.47M | -3.54M | -1.89M |
| Interest Income | 0 | 102.1K | 225.87K | 603.51K | 1.28M | 734.81K | 1M | 1.77M | 1.55M | 1.92M |
| Interest Expense | 124.07K | 0 | 0 | 247.42K | 0 | 0 | 2.33M | 5.25M | 5.09M | 3.81M |
| Other Income/Expense | -1.6M | 3.08M | -1.67M | 49.23M | -2.8M | 4.89M | -16.53M | 13.16M | -6.34M | -522K |
| Pretax Income | -7.43M | -3.07M | -7.86M | 42.9M | -10.9M | -2.66M | -26.57M | 8.29M | -3.39M | 442K |
| Pretax Margin % | -6.4% | -1.85% | -3.46% | 27.41% | -9.89% | -2.29% | -4.11% | 1.2% | -0.17% | 0.02% |
| Income Tax | -2.47M | -1.07M | -1.98M | -2.7M | -318K | 2.05M | -2.84M | 4.95M | 1.24M | 3.73M |
| Effective Tax Rate % | 0.67% | 0.65% | 0.75% | 1.06% | 0.97% | 1.77% | 1.13% | 0.4% | 1.81% | -7.44% |
| Net Income | -4.96M | -2M | -5.88M | 45.61M | -10.58M | -4.71M | -30.01M | 3.35M | -6.14M | -3.29M |
| Net Margin % | -4.27% | -1.2% | -2.59% | 29.14% | -9.6% | -4.06% | -4.64% | 0.48% | -0.3% | -0.14% |
| Net Income Growth % | 0.67% | 0.6% | -1.95% | 8.76% | -1.23% | 0.55% | -5.37% | 1.11% | -2.83% | 0.46% |
| Net Income (Continuing) | -5.81M | -2.37M | -6.9M | 45.61M | -10.58M | -4.71M | -23.73M | 3.35M | -4.63M | -3.29M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.06 | -0.03 | -0.08 | 0.57 | -0.13 | -0.06 | -0.27 | 0.03 | -0.04 | -0.03 |
| EPS Growth % | 0.69% | 0.58% | -1.79% | 8.56% | -1.23% | 0.57% | -3.8% | 1.11% | -2.33% | 0.28% |
| EPS (Basic) | -0.06 | -0.03 | -0.08 | 0.57 | -0.13 | -0.06 | -0.27 | 0.03 | -0.06 | -0.03 |
| Diluted Shares Outstanding | 73.48M | 73.87M | 78M | 80.65M | 81.8M | 83.68M | 89.14M | 109.86M | 111.15M | 112.56M |
| Basic Shares Outstanding | 73.48M | 73.87M | 78M | 79.98M | 81.8M | 83.68M | 87.89M | 111.64M | 111.15M | 112.56M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 4.75M | 5.15M | 6.44M | 69.93M | 60.41M | 58.17M | 44.31M | 38.82M | 35.05M | 46.79M |
| Cash & Short-Term Investments | 4.23M | 2.58M | 3.72M | 64.4M | 57.02M | 54.25M | 31.85M | 25.92M | 26.73M | 32.12M |
| Cash Only | 4.06M | 2.38M | 2.81M | 63.27M | 52.82M | 41.11M | 19.78M | 15.51M | 20.1M | 26.27M |
| Short-Term Investments | 169.42K | 195.49K | 906.12K | 1.13M | 4.21M | 13.14M | 12.07M | 10.41M | 6.63M | 5.85M |
| Accounts Receivable | 384.38K | 2.55M | 2.69M | 145K | 1.8M | 2.97M | 9.44M | 11.57M | 7.74M | 13.98M |
| Days Sales Outstanding | 120.95 | 562.13 | 431.16 | 33.82 | 596.62 | 934.7 | 533.29 | 611.1 | 139.31 | 214.39 |
| Inventory | -9.04K | -7.29K | -9.25K | -356.61K | 0 | 870.49K | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | 330.47 | - | - | - | - |
| Other Current Assets | 0 | 28.5K | 45.19K | 380.2K | 1.04M | 407K | 3.07M | 1.33M | 577K | 689K |
| Total Non-Current Assets | 31.73M | 30.45M | 29.95M | 14.39M | 17.85M | 22.56M | 120.26M | 130.01M | 123.52M | 110.11M |
| Property, Plant & Equipment | 22.91M | 21.16M | 19.27M | 12.06M | 12M | 15.09M | 66.04M | 54.61M | 3.63M | 45.48M |
| Fixed Asset Turnover | 0.05x | 0.08x | 0.12x | 0.13x | 0.09x | 0.08x | 0.10x | 0.13x | 5.60x | 0.52x |
| Goodwill | 4.69M | 3.54M | 1.45M | 0 | -13.49M | 0 | -67.02M | 0 | 0 | 0 |
| Intangible Assets | 28.8M | 25.83M | 21.94M | 14.35M | 13.49M | 14.25M | 79.92M | 69.99M | 46.11M | 0 |
| Long-Term Investments | 2.54M | 3.87M | 7.78M | 24.04K | 3.53M | 6.96M | 37.28M | 62.34M | 62.77M | 61.13M |
| Other Non-Current Assets | 853.93K | 820.69K | 1.11M | -13.22M | 703.53K | 511.31K | 974.89K | 13.05M | 11.02M | 3.51M |
| Total Assets | 36.48M | 35.6M | 36.38M | 84.32M | 78.26M | 80.73M | 164.56M | 168.83M | 158.57M | 156.9M |
| Asset Turnover | 0.03x | 0.05x | 0.06x | 0.02x | 0.01x | 0.01x | 0.04x | 0.04x | 0.13x | 0.15x |
| Asset Growth % | -0.22% | -0.02% | 0.02% | 1.32% | -0.07% | 0.03% | 1.04% | 0.03% | -0.06% | -0.01% |
| Total Current Liabilities | 577.51K | 683.45K | 1.24M | 4.66M | 2.86M | 4.06M | 55.53M | 7.26M | 37.32M | 5.29M |
| Accounts Payable | 635.79K | 553.79K | 719.12K | 2.37M | 1.29M | 3.59M | 2.97M | 2.34M | 2.8M | 4.45M |
| Days Payables Outstanding | 168.28 | 113.75 | 135.72 | 644.99 | 729.87 | 1.36K | 106.55 | 59.13 | 63.75 | 244.21 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 50.52M | 3.22M | 32.75M | 0 |
| Deferred Revenue (Current) | 99.32K | 253.97K | 643.26K | 452.02K | 1000K | 1000K | 1000K | 1000K | 994K | 413K |
| Other Current Liabilities | 66.3K | 364.83K | 839.65K | 1.84M | 599.65K | 1.59M | -409.79K | -830.58K | -161.76K | 427.65K |
| Current Ratio | 8.22x | 7.53x | 5.19x | 15.01x | 21.14x | 14.31x | 0.80x | 5.35x | 0.94x | 8.85x |
| Quick Ratio | 8.24x | 7.54x | 5.20x | 15.08x | 21.14x | 14.10x | 0.80x | 5.35x | 0.94x | 8.85x |
| Cash Conversion Cycle | - | - | - | - | - | -97.72 | - | - | - | - |
| Total Non-Current Liabilities | 4.69M | 3.54M | 1.45M | 452.02K | 0 | 0 | 0 | 38.37M | 815K | 36.13M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.27M | 0 | 34.55M |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 4.69M | 3.54M | 1.45M | 0 | 0 | 0 | 0 | 1.1M | 613.63K | 1.58M |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 201.37K | 0 |
| Total Liabilities | 5.26M | 4.22M | 2.69M | 4.66M | 2.86M | 4.06M | 55.53M | 45.63M | 38.13M | 41.42M |
| Total Debt | 0 | 0 | 0 | 0 | 0 | 0 | 50.52M | 40.49M | 32.75M | 34.55M |
| Net Debt | -4.06M | -2.38M | -2.81M | -63.27M | -52.82M | -41.11M | 30.74M | 24.98M | 12.65M | 8.28M |
| Debt / Equity | - | - | - | - | - | - | 0.46x | 0.33x | 0.27x | 0.30x |
| Debt / EBITDA | - | - | - | - | - | - | - | 43.87x | 4.01x | 4.61x |
| Net Debt / EBITDA | - | - | - | - | - | - | - | 27.07x | 1.55x | 1.11x |
| Interest Coverage | -46.97x | - | - | -25.56x | - | - | -4.31x | -0.93x | 0.58x | 0.25x |
| Total Equity | 31.22M | 31.38M | 33.7M | 79.66M | 75.4M | 76.66M | 109.03M | 123.2M | 120.44M | 115.48M |
| Equity Growth % | -0.2% | 0.01% | 0.07% | 1.36% | -0.05% | 0.02% | 0.42% | 0.13% | -0.02% | -0.04% |
| Book Value per Share | 0.42 | 0.42 | 0.43 | 0.99 | 0.92 | 0.92 | 1.22 | 1.12 | 1.08 | 1.03 |
| Total Shareholders' Equity | 31.22M | 31.38M | 33.7M | 79.66M | 75.4M | 76.66M | 109.03M | 123.2M | 120.44M | 115.48M |
| Common Stock | 84.31M | 87.42M | 98.66M | 91.94M | 98.58M | 104.05M | 156.59M | 193.01M | 160.91M | 159.53M |
| Retained Earnings | -67.96M | -72.16M | -83.01M | -30.49M | -42.37M | -48.11M | -72.11M | -81.56M | -59.1M | -62.35M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 14.76M | 16.11M | 18.03M | 18.21M | 19.19M | 20.73M | 24.55M | 11.75M | 18.49M | 18.34M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -3.66M | -3.95M | -2.74M | -4.37M | -10.32M | -7.03M | -8.06M | 16.73M | 14.78M | 11.15M |
| Operating CF Margin % | -3.16% | -2.39% | -1.2% | -2.79% | -9.36% | -6.06% | -1.25% | 2.42% | 0.73% | 0.47% |
| Operating CF Growth % | 0.11% | -0.08% | 0.31% | -0.6% | -1.36% | 0.32% | -0.15% | 3.08% | -0.12% | -0.25% |
| Net Income | -4.95M | -2M | -5.88M | 45.61M | -10.58M | -4.72M | -23.52M | 3.35M | -4.72M | -3.29M |
| Depreciation & Amortization | 108.66K | 101.33K | 31.29K | 8.62K | 16.08K | 49.41K | 80K | 147K | 5.32M | 6.53M |
| Stock-Based Compensation | 343.32K | 701.83K | 1.13M | 1.34M | 1.71M | 2.18M | 3.62M | 3.43M | 1.56M | 2.35M |
| Deferred Taxes | -2.47M | -1.07M | -1.98M | -2.7M | -317.7K | 1.66M | -3.06M | 4.17M | -287.17K | 770K |
| Other Non-Cash Items | 3.37M | -1.78M | 1.95M | -53.09M | 1.21M | -6.2M | 14.76M | 8.6M | 5.31M | 230.79K |
| Working Capital Changes | -61.78K | 85.35K | 2.01M | 4.47M | -2.36M | -10.2K | 316K | -2.97M | 4.6M | 4.57M |
| Change in Receivables | 72.93K | -4.72K | 1.52M | 940.15K | 871.95K | -1.49M | 1.17M | -3.73M | 4.78M | 3.57M |
| Change in Inventory | 15.4K | 2.86K | -13.28K | 0 | 4.4M | -2.29M | 651K | -5.21K | 0 | 0 |
| Change in Payables | 59.85K | -64.22K | 137.26K | 4.98M | -4.4M | 2.29M | -651K | 5.21K | 532.59K | 1.55M |
| Cash from Investing | 3.28M | 1.99M | -2.7M | 62.38M | -1.79M | -6.12M | -72.84M | -19.98M | 8.83M | -1.15M |
| Capital Expenditures | 5.3M | 0 | -24.78K | -27K | -581.04K | -4.14M | -33.13M | -1.14M | -172.1K | -3.34M |
| CapEx % of Revenue | 4.57% | - | 0.01% | 0.02% | 0.53% | 3.58% | 5.13% | 0.16% | 0.01% | 0.14% |
| Acquisitions | - | - | - | - | - | - | - | - | - | - |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -2.11M | 1.88M | 914.59K | 62.9M | -832.9K | -2.74M | 180.39K | 8.39M | 11M | 4.51M |
| Cash from Financing | 0 | 95.08K | 6.99M | -50.67K | 1.61M | 1.69M | 58.65M | -526K | -12.12M | -4M |
| Debt Issued (Net) | - | - | - | - | - | - | - | - | - | - |
| Equity Issued (Net) | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | - | - | - | - | - | - | - | - | - | - |
| Other Financing | 0 | 95.08K | 1.5M | -50.66K | 2.1M | 1.69M | 264K | 801.23K | -2.12M | 1.32M |
| Net Change in Cash | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow | 1.63M | -3.95M | -2.76M | -4.4M | -10.9M | -11.17M | -42.05M | 15.55M | 6.89M | 3.32M |
| FCF Margin % | 1.41% | -2.39% | -1.21% | -2.81% | -9.89% | -9.64% | -6.51% | 2.25% | 0.34% | 0.14% |
| FCF Growth % | 1.41% | -3.42% | 0.3% | -0.59% | -1.48% | -0.03% | -2.76% | 1.37% | -0.56% | -0.52% |
| FCF per Share | 0.02 | -0.05 | -0.04 | -0.05 | -0.13 | -0.13 | -0.47 | 0.14 | 0.06 | 0.03 |
| FCF Conversion (FCF/Net Income) | 0.74x | 1.98x | 0.47x | -0.10x | 0.98x | 1.49x | 0.27x | 5.00x | -2.41x | -3.39x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.17M | 3.14M | 2.65M |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 167K | 581K | 581K |
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -14.15% | -6.38% | -18.07% | 80.46% | -13.65% | -6.2% | -32.32% | 2.88% | -5.04% | -2.79% |
| Return on Invested Capital (ROIC) | -14.46% | -16.43% | -15.5% | -20.06% | -31.16% | -19.47% | -8.59% | -2.53% | 1.57% | 0.56% |
| Gross Margin | -18.88% | -7.24% | 14.92% | 14.43% | 41.33% | 17.05% | -57.31% | -108.45% | 20.88% | 72.08% |
| Net Margin | -427.16% | -120.46% | -258.65% | 2914.19% | -960.07% | -406.47% | -464.46% | 48.45% | -30.26% | -13.81% |
| Debt / Equity | - | - | - | - | - | - | 0.46x | 0.33x | 0.27x | 0.30x |
| Interest Coverage | -46.97x | - | - | -25.56x | - | - | -4.31x | -0.93x | 0.58x | 0.25x |
| FCF Conversion | 0.74x | 1.98x | 0.47x | -0.10x | 0.98x | 1.49x | 0.27x | 5.00x | -2.41x | -3.39x |
| Revenue Growth | -40.08% | 42.84% | 37.18% | -31.15% | -29.58% | 5.17% | 457.46% | 7% | 193.46% | 17.34% |
| 2020 | |
|---|---|
| Bergslagen | 105K |
| Bergslagen Growth | - |
| UNITED STATES | 25K |
| UNITED STATES Growth | - |
EMX Royalty Corporation (EMX) reported $26.6M in revenue for fiscal year 2024.
EMX Royalty Corporation (EMX) grew revenue by 17.3% over the past year. This is strong growth.
Yes, EMX Royalty Corporation (EMX) is profitable, generating $4.8M in net income for fiscal year 2024 (-13.8% net margin).
EMX Royalty Corporation (EMX) has a return on equity (ROE) of -2.8%. Negative ROE indicates the company is unprofitable.
EMX Royalty Corporation (EMX) generated $3.8M in free cash flow for fiscal year 2024. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.