Majestic Gold Corp. (TSXV:MJS)
Canada · Delayed Price · Currency is CAD 0.1050
0.00 (0.00%)
Sep 1, 2026, 3:59 PM 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 | Jun '26 Jun 30, 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 |
| 99.17 | 89.25 | 70.95 | 55.03 | 63.47 | 38.45 | |
Revenue Growth | 23.85% | 25.79% | 28.95% | -13.31% | 65.10% | -26.58% |
Cost of Revenue | 28.09 | 28.41 | 22.28 | 20.27 | 20.69 | 12.67 |
Gross Profit | 71.08 | 60.85 | 48.68 | 34.75 | 42.79 | 25.78 |
Selling, General & Admin | 13.91 | 11.24 | 7.99 | 7.71 | 5.98 | 4.39 |
Other Operating Expenses | 3.76 | 3.76 | 2.95 | 2.05 | 2.32 | 1.48 |
Operating Expenses | 28.46 | 26.43 | 21.18 | 16.02 | 15.03 | 8.82 |
Operating Income | 42.62 | 34.41 | 27.5 | 18.73 | 27.76 | 16.96 |
Interest Expense | -1.48 | -1.14 | -0.26 | -0.36 | -0.34 | -0.49 |
Interest & Investment Income | 2.46 | 1.87 | 2.51 | 1.24 | 0.58 | 0.45 |
Currency Exchange Gain (Loss) | 0.39 | -0.07 | 0.4 | -0.12 | -1.18 | 0.25 |
Other Non Operating Income (Expenses) | -3.71 | -1.46 | -0.18 | -0 | -0.15 | 0.96 |
EBT Excluding Unusual Items | 40.28 | 33.61 | 29.97 | 19.5 | 26.66 | 18.14 |
Merger & Restructuring Charges | - | - | - | - | - | -4.46 |
Gain (Loss) on Sale of Assets | -1.5 | -1.5 | 0 | -0 | 0 | -0.15 |
Asset Writedown | - | - | - | -0.06 | - | - |
Pretax Income | 38.78 | 32.11 | 29.97 | 19.44 | 26.66 | 13.53 |
Income Tax Expense | 17.9 | 13.79 | 9.43 | 7.21 | 9.24 | 5.82 |
Earnings From Continuing Operations | 20.88 | 18.32 | 20.55 | 12.23 | 17.42 | 7.72 |
Minority Interest in Earnings | -14.01 | -11.57 | -10.62 | -4.67 | -6.34 | -3.21 |
Net Income | 6.87 | 6.74 | 9.93 | 7.56 | 11.08 | 4.51 |
Net Income to Common | 6.87 | 6.74 | 9.93 | 7.56 | 11.08 | 4.51 |
Net Income Growth | -20.07% | -32.07% | 31.36% | -31.78% | 145.72% | -52.19% |
Shares Outstanding (Basic) | 1,044 | 1,043 | 1,043 | 1,043 | 1,043 | 1,046 |
Shares Outstanding (Diluted) | 1,044 | 1,043 | 1,043 | 1,043 | 1,043 | 1,046 |
Shares Change | 0.10% | - | - | -0.00% | -0.36% | -0.12% |
EPS (Basic) | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
EPS (Diluted) | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
EPS Growth | -20.15% | -32.07% | 31.36% | -31.78% | 146.61% | -52.13% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 18.24 | 11.31 | 20.55 | 13.67 | 22.85 | 6.51 |
Free Cash Flow Per Share | 0.02 | 0.01 | 0.02 | 0.01 | 0.02 | 0.01 |
Gross Margin | 71.67% | 68.17% | 68.61% | 63.16% | 67.41% | 67.05% |
Operating Margin | 42.97% | 38.56% | 38.75% | 34.04% | 43.73% | 44.11% |
Profit Margin | 6.93% | 7.56% | 13.99% | 13.73% | 17.45% | 11.73% |
Free Cash Flow Margin | 18.39% | 12.67% | 28.96% | 24.85% | 36.00% | 16.93% |
EBITDA | 53.2 | 44.11 | 36.83 | 24.77 | 34.21 | 20.66 |
EBITDA Margin | 53.65% | 49.42% | 51.90% | 45.02% | 53.90% | 53.73% |
D&A For EBITDA | 10.58 | 9.7 | 9.33 | 6.04 | 6.46 | 3.7 |
EBIT | 42.62 | 34.41 | 27.5 | 18.73 | 27.76 | 16.96 |
EBIT Margin | 42.97% | 38.56% | 38.75% | 34.04% | 43.73% | 44.11% |
Effective Tax Rate | 46.16% | 42.95% | 31.45% | 37.08% | 34.65% | 42.97% |