i-80 Gold Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	133.54	95.19	50.34	54.91	36.96	-
Revenue Growth (YoY)	138.59%	89.12%	-8.33%	48.57%	-	-
Cost of Revenue	107.02	81.96	64.57	52.85	28.86	-
Gross Profit	24.93	11.51	-15.72	-5.14	8.1	-
Selling, General & Admin	32.01	29.37	20.77	21.64	20.37	13.14
Depreciation & Amortization Expenses	1.83	1.73	1.49	7.2	4.53	-
Exploration Expenses	82.23	66.07	38.43	61.09	38.81	10.48
Other Operating Expenses	-93.99	-83.94	-74.93	-87.87	3.25	4.83
Total Operating Expenses	22.08	13.23	-14.23	2.06	66.96	28.45
Operating Income	30.75	-1.73	-1.49	-7.2	-62.43	-28.45
Interest Expense	-28.54	-30.56	-32.95	-27.34	-20.49	0.53
Other Non-Operating Income (Expense)	-79.36	-47.2	2	35.42	-11.68	126.94
Total Non-Operating Income (Expense)	-107.9	-77.76	-30.95	8.09	-32.17	127.47
Pretax Income	-238.32	-202.14	-120.04	-92.87	-91.03	96.67
Provision for Income Taxes	4.5	3.29	-1.5	3.67	-11.83	20.05
Net Income	-242.82	-205.43	-118.54	-96.54	-79.2	88.22
Earnings From Discontinued Operations	-	-	-	-	-	11.6
Net Income to Common	-242.82	-205.43	-118.54	-96.54	-79.2	88.22
Shares Outstanding (Basic)	772	672	359	274	240	148
Shares Outstanding (Diluted)	772	672	359	274	240	148
Shares Change (YoY)	95.94%	87.00%	31.07%	14.14%	61.91%	30829213.93%
EPS (Basic)	-0.29	-0.30	-0.34	-0.33	-0.26	0.59
EPS (Diluted)	-0.29	-0.30	-0.34	-0.33	-0.26	0.59
Shares Outstanding	853.48	827.23	409.79	298.5	240.56	238.7
Free Cash Flow	-127.09	-93.21	-84.52	-94.87	-96.06	-19.02
Free Cash Flow Per Share	-0.16	-0.14	-0.24	-0.35	-0.40	-0.13
Gross Margin	18.67%	12.09%	-31.24%	-9.37%	21.91%	-
Operating Margin	23.03%	-1.81%	-2.96%	-13.12%	-168.92%	-
Profit Margin	-181.84%	-215.80%	-235.50%	-175.81%	-214.29%	-
FCF Margin	-95.18%	-97.92%	-167.91%	-172.78%	-259.93%	-
EBITDA	34.21	1.52	1.71	1.51	-56.24	-28.09
EBITDA Margin	25.62%	1.60%	3.40%	2.75%	-152.18%	-
EBIT	30.75	-1.73	-1.49	-7.2	-62.43	-28.45
EBIT Margin	23.03%	-1.81%	-2.96%	-13.12%	-168.92%	-
Effective Tax Rate	-1.89%	-1.63%	1.25%	-3.95%	13.00%	20.74%

Updated May 13, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.