EMX Royalty Corporation (EMX)

EMX Royalty Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	29.86	27.45	26.62	18.28	7.53	5.65
Revenue Growth (YoY)	-8.72%	3.11%	45.65%	142.85%	33.21%	44.14%
Cost of Revenue	9.82	10.98	10.81	8.64	7.57	6.62
Gross Profit	20.04	16.46	15.82	9.64	-0.05	-0.97
Selling, General & Admin	9.04	8.62	7.62	8.7	7.4	5.62
Other Operating Expenses	-	0.24	-	-	-	-
Operating Expenses	15.29	15.5	12.87	14.5	9.99	6.59
Operating Income	4.75	0.96	2.95	-4.86	-10.04	-7.55
Interest Expense	-2.87	-3.81	-5.09	-5.25	-2.1	-
Earnings From Equity Investments	5.14	4.33	4.13	2.89	2.76	-
Currency Exchange Gain (Loss)	0.28	-0.6	-1.01	2.06	-3.95	-0.14
Other Non Operating Income (Expenses)	-0.2	0.29	-2.18	0.26	-0.23	-
EBT Excluding Unusual Items	7.1	1.17	-1.2	-4.9	-13.56	-7.69
Gain (Loss) on Sale of Investments	3.34	2.05	-1.81	-4.11	-4.64	5.03
Asset Writedown	-1.09	-0.4	-0.07	-5.53	-8.37	-
Other Unusual Items	0.12	-2.38	-0.31	22.83	-	-
Pretax Income	9.48	0.44	-3.39	8.3	-26.57	-2.66
Income Tax Expense	4.61	3.73	1.24	4.95	-2.84	2.06
Net Income	4.86	-3.29	-4.63	3.35	-23.73	-4.71
Net Income to Common	4.86	-3.29	-4.63	3.35	-23.73	-4.71
Shares Outstanding (Basic)	111	113	111	109	89	84
Shares Outstanding (Diluted)	111	113	111	110	89	84
Shares Change (YoY)	-1.13%	1.26%	1.18%	23.25%	6.52%	2.30%
EPS (Basic)	0.04	-0.03	-0.04	0.03	-0.27	-0.06
EPS (Diluted)	0.04	-0.03	-0.04	0.03	-0.27	-0.06
Free Cash Flow	2.96	3.31	6.89	16	-8.22	-7.16
Free Cash Flow Per Share	0.03	0.03	0.06	0.15	-0.09	-0.09
Gross Margin	67.11%	59.98%	59.41%	52.75%	-0.64%	-17.10%
Operating Margin	15.92%	3.51%	11.07%	-26.60%	-133.40%	-133.67%
Profit Margin	16.28%	-11.98%	-17.40%	18.32%	-315.32%	-83.44%
Free Cash Flow Margin	9.90%	12.04%	25.88%	87.56%	-109.28%	-126.77%
EBITDA	10.83	7.49	8.17	0.92	-7.54	-6.62
EBITDA Margin	36.26%	27.30%	30.68%	5.05%	-100.20%	-117.20%
D&A For EBITDA	6.08	6.53	5.22	5.78	2.5	0.93
EBIT	4.75	0.96	2.95	-4.86	-10.04	-7.55
EBIT Margin	15.92%	3.51%	11.07%	-26.60%	-133.40%	-133.67%
Effective Tax Rate	48.68%	843.89%	-	59.63%	-	-

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q