Total debt rose from $188.5M in 2024Q3 to $453.0M in 2026Q3 while equity fell to $224.6M, lifting debt-to-equity to 2.02 and leaving the balance sheet exposed to financing dependence.
i-80 Gold Corp. (IAUX) balance sheet — 9-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 |
|---|
| Total Current Assets | 471.19M | 100.34M | 42.3M | 39.81M | 77.31M | 121.5M | 34.46M | 58.91M | 67.81M | 100.21M |
| Cash & Short-Term Investments | 411.36M | 63.24M | 19M | 16.28M | 48.28M | 87.66M | 15.24M | 26.21M | 6.92M | 5.25M |
| Cash Only | 411.36M | 63.24M | 19M | 16.28M | 48.28M | 87.66M | 15.24M | 26.21M | 6.92M | 5.25M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 12.38M | 1.91M | 3.27M | 4.32M | 623K | 393K | 10.34M | 27.51M | 55.51M | 86.64M |
| Days Sales Outstanding | 20.65 | 7.83 | 23.73 | 28.69 | 6.15 | - | - | 959.82 | 725.67 | 365 |
| Inventory | 41.42M | 29.25M | 15.33M | 11.39M | 16.54M | 26M | 4.42M | 4.24M | 198K | 3.9M |
| Days Inventory Outstanding | 97.71 | 107.97 | 84.71 | 69.21 | 180.76 | 24.52K | 5.13K | 281.35 | 7.57 | 62.23 |
| Other Current Assets | 252K | 287K | 1.28M | 3.2M | 6.28M | 2.65M | 1.54M | 726K | 4.96M | 4.09M |
| Total Non-Current Assets | 684.51M | 603.08M | 613.33M | 614.47M | 564.65M | 534.85M | 108.77M | 103.35M | 72.09M | 65.23M |
| Property, Plant & Equipment | 634.58M | 556.39M | 572.44M | 569.4M | 420.55M | 426.26M | 100.16M | 94.72M | 63.26M | 54.09M |
| Fixed Asset Turnover | 0.22x | 0.16x | 0.09x | 0.10x | 0.09x | - | - | 0.11x | 0.44x | 1.60x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 49.94M | 46.69M | 40.88M | 45.07M | 144.1M | 108.59M | 8.62M | 8.62M | 8.82M | 11.14M |
| Total Assets | 1.16B | 703.42M | 655.63M | 654.28M | 641.96M | 656.35M | 143.23M | 162.25M | 139.9M | 165.44M |
| Asset Turnover | 0.12x | 0.13x | 0.08x | 0.08x | 0.06x | - | - | 0.06x | 0.20x | 0.52x |
| Asset Growth % | 248.37% | 7.29% | 0.21% | 1.92% | -2.19% | 358.24% | -11.72% | 15.98% | -15.44% | - |
| Total Current Liabilities | 76.82M | 138.26M | 74.05M | 65.17M | 85.65M | 29.92M | 151.46M | 98.49M | 67.61M | 97.83M |
| Accounts Payable | 59.17M | 41.48M | 26.42M | 27.18M | 10.62M | 8.53M | 113K | 20.06M | 3.02M | 1.43M |
| Days Payables Outstanding | 145.4 | 153.1 | 145.98 | 165.23 | 116.12 | 8.05K | 131.35 | 1.33K | 115.31 | 22.79 |
| Short-Term Debt | 814K | 76.81M | 37.84M | 31.16M | 21.29M | 58K | 70.5M | 0 | 0 | 46K |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 11.24M | 19.97M | 9.59M | 6.33M | 47.13M | 15.79M | 66.05M | 63.57M | 63.66M | 95.31M |
| Current Ratio | 6.13x | 0.73x | 0.57x | 0.61x | 0.90x | 4.06x | 0.23x | 0.60x | 1.00x | 1.02x |
| Quick Ratio | 5.59x | 0.51x | 0.36x | 0.44x | 0.71x | 3.19x | 0.20x | 0.56x | 1.00x | 0.98x |
| Cash Conversion Cycle | -27.04 | -37.29 | -37.54 | -67.33 | 70.79 | - | - | -89.6 | 617.93 | 404.43 |
| Total Non-Current Liabilities | 854.29M | 218.39M | 240.91M | 243.82M | 222.9M | 219.45M | 8.31M | 77.86M | 78.76M | 77.85M |
| Long-Term Debt | 452.23M | 97.91M | 153.56M | 162.96M | 94.59M | 41.38M | 105K | 70.5M | 70.5M | 70.5M |
| Capital Lease Obligations | 0 | 0 | 685K | 310K | 0 | 0 | 0 | 187K | 0 | 0 |
| Deferred Tax Liabilities | 52.45M | 13.11M | 0 | 0 | 8.02M | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 388.95M | 107.37M | 86.67M | 80.56M | 120.29M | 178.07M | 8.21M | 7.18M | 8.27M | 7.36M |
| Total Liabilities | 931.11M | 356.65M | 314.96M | 308.99M | 308.55M | 249.37M | 159.77M | 176.36M | 146.37M | 175.69M |
| Total Debt | 453.04M | 174.72M | 192.08M | 194.42M | 115.88M | 41.44M | 70.6M | 70.68M | 70.5M | 70.54M |
| Net Debt | 41.69M | 111.48M | 173.08M | 178.15M | 67.6M | -46.22M | 55.36M | 44.47M | 63.57M | 65.29M |
| Debt / Equity | 2.02x | 0.50x | 0.56x | 0.56x | 0.35x | 0.10x | - | - | - | - |
| Debt / EBITDA | -3.51x | - | - | - | - | - | - | - | 7.96x | 4.17x |
| Net Debt / EBITDA | -0.32x | - | - | - | - | - | - | - | 7.18x | 3.86x |
| Interest Coverage | -7.60x | -5.14x | -2.80x | -2.25x | -4.31x | -20.65x | -1.30x | - | - | - |
| Total Equity | 224.59M | 346.77M | 340.66M | 345.3M | 333.41M | 406.98M | -16.54M | -14.11M | -6.47M | -10.25M |
| Equity Growth % | -74.66% | 1.79% | -1.34% | 3.56% | -18.08% | 2560.72% | -17.26% | -118.07% | 36.88% | - |
| Book Value per Share | 0.26 | 0.52 | 0.95 | 1.26 | 1.39 | 1.70 | -0.09 | -0.08 | -0.04 | -0.06 |
| Total Shareholders' Equity | 224.59M | 346.77M | 340.66M | 345.3M | 333.41M | 406.98M | -16.54M | -14.11M | -6.47M | -10.25M |
| Common Stock | 844.96M | 799.86M | 606.5M | 489.27M | 354.47M | 350.2M | 10.22M | 10.22M | 10.22M | 10.22M |
| Retained Earnings | -663.14M | -483.67M | -284.82M | -163.28M | -36.1M | 43.1M | -33.9M | -31.12M | -23.03M | -26.19M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 | 15.04M | 13.68M | 7.14M | 6.8M | 6.34M | 5.73M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying IAUX stock.
As of 2025, i-80 Gold Corp. (IAUX) had total assets of $703.4M including $100.3M in current assets.
i-80 Gold Corp. (IAUX) carries total debt of $174.7M, offset by $63.2M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
i-80 Gold Corp. (IAUX) has total shareholders' equity (book value) of $346.8M ($0.52 book value per share). Book value represents the net worth of the company belonging to common stock holders.
i-80 Gold Corp. (IAUX) reported a current ratio of 0.73x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Liquidity dependence on financing
Metrics are mathematically derived from official filings.
Balance Sheet Expanded Then Re-Levered
Based on reported quarterly figures, IAUX total assets rose from $655.1M in 2024Q3 to roughly $1.2B by 2026Q3, but cash fell to $411.4M and retained earnings deepened to -$663.1M, suggesting growth has been funded by external capital rather than internal generation.
The asset base expansion appears driven by capitalized development and acquisition-related spending rather than operating earnings, given persistent accumulated deficits. Equity has contracted from $346.9M to $224.6M over the same window, which may indicate that dilution and losses have outpaced any equity issuance. Investors should monitor whether the asset build translates into sustained production that can reverse the deficit trajectory.
Rising Leverage Against Thin Equity
Based on reported figures, IAUX total debt climbed from $188.5M in 2024Q3 to $453.0M in 2026Q3, lifting debt-to-equity to 2.02, a level that leaves limited cushion if gold prices or ramp-up timing disappoint.
The increase in leverage appears tied to funding the Lone Tree restart and underground development rather than to refinancing an existing structure, which suggests the debt is largely growth-driven. A debt-to-equity ratio above 2.0 with negative operating margins implies that interest and principal obligations must ultimately be serviced from future production. The composition and maturity schedule of this debt warrants further investigation, as it bears directly on refinancing risk.
Cash Buffer Thin Relative to Burn
As reported in the quarterly balance sheets, IAUX cash of $411.4M in 2026Q3 covered a current ratio of 6.13, yet cash had been as low as $13.5M in 2025Q1, indicating the liquidity position has been highly volatile across recent periods.
The elevated current ratio partly reflects recent financing inflows rather than durable operating liquidity, which may not be sustained if quarterly cash burn persists near the levels seen in the cash flow data. The swing in cash balances from single-digit millions to over $500M within a year suggests dependence on capital-market access. Investors should treat the current cash cushion as temporary unless operating cash generation turns positive.
Capitalized Development Dominates Asset Mix
According to reported figures, IAUX PPE net rose from $569.0M in 2024Q3 to $634.6M in 2026Q3 and represents the majority of total assets, indicating an asset-heavy model with no reported goodwill or intangible exposure.
The absence of goodwill removes impairment risk from acquisitions, though the large PPE base carries its own recoverability question if Lone Tree or Granite Creek fail to reach commercial output. Heavy reliance on tangible, mine-and-plant assets implies that the balance sheet value depends on successful operational execution rather than on intangible franchise value. Ongoing capex, which reached a high share of revenue in recent quarters, may further lift this asset base before cash returns are realized.
Headline Assets Overstate Liquidity Strength
Based on reported quarterly data, IAUX's headline current ratio of 6.13 may overstate financial flexibility, since it is concentrated in a cash balance that followed a sharp financing-driven rise from $63.2M to $513.5M within two quarters.
A high current ratio can mislead when the current assets are primarily recently raised capital that is earmarked for development spending, rather than surplus liquidity available for debt service. The negative retained earnings and continuing operating cash outflows suggest the cash may be consumed faster than the ratio implies. This analysis cannot confirm the timing or terms of future financing, so the risk should be treated as an inference warranting monitoring.