Majestic Gold Corp. (TSXV:MJS)
Canada · Delayed Price · Currency is CAD 0.0950
0.00 (0.00%)
Jul 23, 2026, 9:53 AM EST
Majestic 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 |
| 93.33 | 89.25 | 70.95 | 55.03 | 63.47 | 38.45 | |
Revenue Growth (YoY) | 24.65% | 25.79% | 28.95% | -13.31% | 65.10% | -26.58% |
Cost of Revenue | 40.19 | 41.68 | 34.59 | 28.45 | 29.59 | 16.73 |
Gross Profit | 53.14 | 47.57 | 36.36 | 26.57 | 33.88 | 21.71 |
Selling, General & Admin | 13.98 | 13.03 | 7.99 | 7.71 | 5.98 | 4.39 |
Exploration Expenses | 0.05 | 0.03 | 0.79 | 0.03 | 0.05 | 0.19 |
Other Operating Expenses | - | 1.31 | - | - | - | 4.46 |
Total Operating Expenses | 14.04 | 14.36 | 8.78 | 7.74 | 6.02 | 9.03 |
Operating Income | 35.43 | 33.21 | 27.59 | 18.83 | 27.86 | 12.68 |
Interest Income | 2.12 | 1.87 | 2.51 | 1.24 | 0.58 | 0.45 |
Interest Expense | -1.5 | -1.24 | -0.35 | -0.45 | -0.44 | -0.6 |
Other Non-Operating Income (Expense) | 0.03 | -1.72 | 0.22 | -0.18 | -1.33 | 0.99 |
Total Non-Operating Income (Expense) | 0.65 | -1.1 | 2.38 | 0.6 | -1.2 | 0.85 |
Pretax Income | 15.19 | 32.11 | 29.97 | 19.44 | 26.66 | 13.53 |
Provision for Income Taxes | 15.59 | 13.79 | 9.43 | 7.21 | 9.24 | 5.82 |
Net Income | 19.16 | 18.32 | 20.55 | 12.23 | 17.42 | 7.72 |
Minority Interest in Earnings | 12.51 | 11.57 | 10.62 | 4.67 | 6.34 | 3.21 |
Net Income to Common | 6.65 | 6.74 | 9.93 | 7.56 | 11.08 | 4.51 |
Net Income Growth | -35.69% | -32.07% | 31.36% | -31.78% | 145.72% | -52.19% |
Shares Outstanding (Basic) | 1,043 | 1,043 | 1,043 | 1,043 | 1,043 | 1,046 |
Shares Outstanding (Diluted) | 1,043 | 1,043 | 1,043 | 1,043 | 1,043 | 1,046 |
Shares Change (YoY) | - | - | - | -0.01% | -0.36% | -0.12% |
EPS (Basic) | - | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
EPS (Diluted) | - | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
Free Cash Flow | 7.02 | 11.31 | 20.55 | 13.67 | 22.85 | 6.51 |
Free Cash Flow Growth | -37.92% | -44.96% | 50.30% | -40.17% | 251.01% | -66.44% |
Free Cash Flow Per Share | 0.01 | 0.01 | 0.02 | 0.01 | 0.02 | 0.01 |
Gross Margin | 56.94% | 53.30% | 51.25% | 48.29% | 53.38% | 56.48% |
Operating Margin | 37.97% | 37.20% | 38.88% | 34.22% | 43.89% | 32.99% |
Profit Margin | 20.53% | 20.52% | 28.96% | 22.23% | 27.45% | 20.07% |
FCF Margin | 7.52% | 12.67% | 28.96% | 24.85% | 36.00% | 16.93% |
EBITDA | 46.02 | 43.67 | 37.51 | 25.39 | 34.86 | 16.87 |
EBITDA Margin | 49.31% | 48.93% | 52.87% | 46.15% | 54.92% | 43.89% |
EBIT | 35.43 | 33.21 | 27.59 | 18.83 | 27.86 | 12.68 |
EBIT Margin | 37.97% | 37.20% | 38.88% | 34.22% | 43.89% | 32.99% |
Effective Tax Rate | 102.58% | 42.95% | 31.45% | 37.08% | 34.65% | 42.97% |