i-80 Gold Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	95.19	50.34	54.91	36.96	-
Revenue Growth (YoY)	89.12%	-8.33%	48.57%	-	-
Cost of Revenue	96.16	78.73	65.93	32.11	0.39
Gross Profit	-0.97	-28.4	-11.02	4.85	-0.39
Selling, General & Admin	29.37	20.77	21.64	17.09	10.46
Other Operating Expenses	-	-	-	3	0.31
Operating Expenses	97.17	60.69	89.93	66.71	23.92
Operating Income	-98.13	-89.09	-100.95	-61.86	-24.31
Interest Expense	-30.56	-32.95	-27.34	-17.49	-1.52
Interest & Investment Income	4.4	2.61	1.57	-	-
Currency Exchange Gain (Loss)	0.15	-	-0.03	-0.4	-0.12
Other Non Operating Income (Expenses)	-51.75	-0.61	34.44	-7.72	126.37
EBT Excluding Unusual Items	-175.89	-120.04	-92.31	-87.47	100.42
Merger & Restructuring Charges	-	-	-	-	-4.44
Gain (Loss) on Sale of Investments	-	-	1	-0.3	0.7
Asset Writedown	-26.25	-	-	-	-
Other Unusual Items	-	-	-1.55	-3.26	-
Pretax Income	-202.14	-120.04	-92.87	-91.03	96.67
Income Tax Expense	-3.29	1.5	-3.21	-11.83	20.05
Earnings From Continuing Operations	-198.85	-121.53	-89.65	-79.2	76.62
Earnings From Discontinued Operations	-	-	-	-	11.6
Net Income	-198.85	-121.53	-89.65	-79.2	88.22
Net Income to Common	-198.85	-121.53	-89.65	-79.2	88.22
Shares Outstanding (Basic)	672	359	274	240	148
Shares Outstanding (Diluted)	672	359	274	240	153
Shares Change (YoY)	87.00%	31.07%	14.14%	56.88%	-
EPS (Basic)	-0.30	-0.34	-0.33	-0.33	0.59
EPS (Diluted)	-0.30	-0.34	-0.33	-0.33	0.58
Free Cash Flow	-93.21	-84.52	-94.87	-97.83	-42.33
Free Cash Flow Per Share	-0.14	-0.23	-0.35	-0.41	-0.28
Gross Margin	-1.01%	-56.41%	-20.07%	13.12%	-
Operating Margin	-103.09%	-176.99%	-183.85%	-167.38%	-
Profit Margin	-208.89%	-241.45%	-163.27%	-214.29%	-
Free Cash Flow Margin	-97.92%	-167.91%	-172.78%	-264.71%	-
EBITDA	-90.94	-82.82	-89.48	-55.8	-24.07
EBITDA Margin	-95.53%	-164.53%	-162.95%	-150.99%	-
D&A For EBITDA	7.2	6.27	11.48	6.06	0.24
EBIT	-98.13	-89.09	-100.95	-61.86	-24.31
EBIT Margin	-103.09%	-176.99%	-183.85%	-167.38%	-
Effective Tax Rate	-	-	-	-	20.74%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.