Gold 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 2020	FY 2019
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Revenue	14.46	10.1	3.05	3.99	1.21	2.73
Revenue Growth (YoY)	86.30%	231.46%	-23.67%	230.91%	-55.72%	-
Cost of Revenue	3.14	3.2	0.94	1.69	-	-
Gross Profit	10.64	6.63	2.11	2.31	1.21	2.73
Operating Income	2.75	-4.07	-30.97	-17.56	-1.75	0.06
Total Non-Operating Income (Expense)	9	10.77	1.76	6.07	14.14	9.1
Pretax Income	0.79	-9.39	-32.89	-13.33	11.79	8.7
Provision for Income Taxes	-0.57	-5.97	-6.13	-0.62	1.5	1.39
Net Income	1.35	-3.41	-26.76	-12.71	3.93	2.52
Minority Interest in Earnings	-	-	-	-	6.36	4.78
Net Income to Common	1.35	-3.41	-26.76	-12.71	3.93	2.52
Net Income Growth	-80.74%	-	-	-	55.78%	-
Shares Outstanding (Basic)	171	160	145	137	12	13
Shares Outstanding (Diluted)	171	160	145	137	12	13
Shares Change (YoY)	15.22%	10.22%	5.79%	994.64%	-0.12%	-
EPS (Basic)	-0.04	-0.02	-0.18	-0.10	0.92	0.69
EPS (Diluted)	-0.04	-0.02	-0.18	-0.10	0.92	0.69
EPS Growth	-	-	-	-	33.33%	-
Free Cash Flow	7.26	2.54	-6.88	-15.8	0	0
Free Cash Flow Growth	185.33%	-	-	-	-	-
Free Cash Flow Per Share	0.04	0.02	-0.05	-0.12	-	-
Dividends Per Share	-	-	0.010	-	-	-
Gross Margin	50.85%	65.63%	69.06%	57.80%	100.00%	100.00%
Operating Margin	3.95%	-40.24%	-1016.08%	-439.77%	-144.98%	2.33%
Profit Margin	-22.19%	-33.76%	-877.82%	-318.28%	852.83%	268.06%
FCF Margin	50.17%	25.17%	-225.59%	-395.62%	0.00%	0.00%
EBITDA	3.79	-0.78	-29.96	-15.78	-1.75	0.06
EBITDA Margin	26.22%	-7.74%	-982.84%	-395.27%	-144.98%	2.33%
EBIT	2.75	-4.07	-30.97	-17.56	-1.75	0.06
EBIT Margin	3.95%	-40.24%	-1016.08%	-439.77%	-144.98%	2.33%
Effective Tax Rate	17.02%	63.65%	18.65%	4.63%	12.74%	16.03%

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q