EMX Royalty Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	29.86	27.45	26.62	18.28	7.53	5.66
Revenue Growth (YoY)	-8.72%	3.11%	45.65%	142.85%	33.08%	44.65%
Gross Profit	29.86	27.45	26.62	18.28	7.53	5.66
Selling, General & Admin	9.04	8.85	7.62	8.7	7.4	5.63
Depreciation & Amortization Expenses	6.25	6.65	5.25	5.8	2.59	0.96
Other Operating Expenses	9.82	10.98	10.81	8.64	7.57	6.62
Total Operating Expenses	25.11	26.48	23.67	23.14	17.57	13.21
Operating Income	4.75	0.96	2.95	-4.86	-10.04	-7.56
Interest Income	5.14	4.33	4.13	2.89	2.76	-
Interest Expense	-2.87	-3.81	-5.09	-5.25	-2.33	-
Other Non-Operating Income (Expense)	0.41	0.68	-5.84	11.32	-10.08	4.39
Total Non-Operating Income (Expense)	2.68	1.19	-6.8	8.96	-9.65	4.39
Pretax Income	9.48	0.44	-3.39	8.3	-26.57	-2.66
Provision for Income Taxes	-0.94	-0.77	0.28	-4.18	3.11	-1.66
Net Income	4.86	-3.29	-4.63	3.35	-23.73	-4.72
Net Income to Common	4.86	-3.29	-4.63	3.35	-23.73	-4.72
Shares Outstanding (Basic)	111	113	111	109	89	84
Shares Outstanding (Diluted)	111	113	111	110	89	84
Shares Change (YoY)	-1.11%	1.26%	1.18%	23.25%	6.52%	-99.90%
EPS (Basic)	0.05	-0.03	-0.04	0.03	-0.27	-0.07
EPS (Diluted)	0.05	-0.03	-0.04	0.03	-0.27	-0.07
Free Cash Flow	14.49	6.82	7.06	16.49	-8.06	-7.17
Free Cash Flow Growth	112.47%	-3.41%	-57.18%	-	-	-
Free Cash Flow Per Share	0.13	0.06	0.06	0.15	-0.09	-0.09
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	15.92%	3.51%	11.07%	-26.60%	-133.40%	-133.67%
Profit Margin	34.86%	4.42%	-13.80%	68.23%	-394.33%	-17.71%
FCF Margin	48.51%	24.84%	26.52%	90.21%	-107.12%	-126.77%
EBITDA	10.83	7.49	8.17	0.92	-7.54	-6.63
EBITDA Margin	36.26%	27.30%	30.68%	5.05%	-100.20%	-117.20%
EBIT	4.75	0.96	2.95	-4.86	-10.04	-7.56
EBIT Margin	15.92%	3.51%	11.07%	-26.60%	-133.40%	-133.67%
Effective Tax Rate	-9.88%	-174.21%	-8.31%	-50.33%	-11.71%	62.37%

Updated Aug 11, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q