Annual Income Statements for Gold.com
This table shows Gold.com's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Gold.com
This table shows Gold.com's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
14 |
5.01 |
31 |
8.98 |
6.56 |
-8.55 |
10 |
-0.94 |
12 |
59 |
12 |
| Consolidated Net Income / (Loss) |
|
14 |
5.15 |
31 |
8.42 |
5.97 |
-8.71 |
10 |
-0.97 |
14 |
64 |
12 |
| Net Income / (Loss) Continuing Operations |
|
14 |
5.15 |
31 |
8.42 |
5.97 |
-8.71 |
10 |
-0.97 |
14 |
64 |
12 |
| Total Pre-Tax Income |
|
18 |
6.44 |
34 |
10 |
8.02 |
-9.94 |
13 |
-0.31 |
16 |
82 |
12 |
| Total Revenue |
|
2,076 |
2,607 |
2,524 |
2,713 |
2,736 |
3,003 |
2,504 |
3,673 |
6,467 |
10,341 |
5,001 |
| Net Interest Income / (Expense) |
|
-3.86 |
-3.23 |
-1.56 |
-2.90 |
-3.57 |
-6.23 |
-7.56 |
-7.03 |
-10 |
-12 |
-5.77 |
| Total Interest Income |
|
6.31 |
6.68 |
8.07 |
7.09 |
6.79 |
6.72 |
5.35 |
5.57 |
5.79 |
6.82 |
7.46 |
| Investment Securities Interest Income |
|
6.31 |
6.68 |
8.07 |
7.09 |
6.79 |
6.72 |
5.35 |
5.57 |
5.79 |
6.82 |
7.46 |
| Total Interest Expense |
|
10 |
9.91 |
9.63 |
9.99 |
10 |
13 |
13 |
13 |
16 |
19 |
13 |
| Long-Term Debt Interest Expense |
|
10 |
9.91 |
9.63 |
9.99 |
10 |
13 |
13 |
13 |
16 |
19 |
13 |
| Total Non-Interest Income |
|
2,080 |
2,610 |
2,526 |
2,716 |
2,740 |
3,009 |
2,511 |
3,680 |
6,478 |
10,353 |
5,007 |
| Net Realized & Unrealized Capital Gains on Investments |
|
0.78 |
-0.21 |
0.76 |
0.58 |
-2.41 |
-0.22 |
-0.77 |
-0.91 |
1.01 |
2.25 |
2.04 |
| Other Non-Interest Income |
|
2,079 |
2,611 |
2,525 |
2,715 |
2,742 |
3,009 |
2,512 |
3,681 |
6,477 |
10,351 |
5,005 |
| Total Non-Interest Expense |
|
2,058 |
2,601 |
2,508 |
2,703 |
2,729 |
3,007 |
2,493 |
3,675 |
6,452 |
10,264 |
4,986 |
| Other Operating Expenses |
|
2,055 |
2,599 |
2,505 |
2,698 |
2,723 |
3,002 |
2,484 |
3,668 |
6,443 |
10,252 |
4,973 |
| Depreciation Expense |
|
2.81 |
2.95 |
2.85 |
4.71 |
4.64 |
5.00 |
8.58 |
7.58 |
7.64 |
9.42 |
10 |
| Other Special Charges |
|
-0.11 |
-0.84 |
0.55 |
-0.18 |
0.84 |
0.23 |
0.45 |
0.10 |
0.97 |
2.04 |
3.24 |
| Nonoperating Income / (Expense), net |
|
0.57 |
0.00 |
18 |
0.20 |
0.46 |
-5.87 |
2.10 |
2.23 |
0.25 |
4.62 |
-2.97 |
| Income Tax Expense |
|
4.47 |
1.29 |
3.04 |
1.76 |
2.04 |
-1.23 |
2.86 |
0.66 |
2.25 |
18 |
0.28 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.20 |
0.14 |
-0.01 |
-0.57 |
-0.58 |
-0.16 |
-0.16 |
-0.03 |
1.89 |
4.55 |
-0.14 |
| Basic Earnings per Share |
|
$0.60 |
$0.22 |
$1.34 |
$0.39 |
$0.28 |
($0.36) |
$0.42 |
($0.04) |
$0.47 |
$2.17 |
$0.51 |
| Weighted Average Basic Shares Outstanding |
|
23.08M |
22.85M |
23.09M |
23.03M |
23.16M |
23.65M |
23.63M |
24.70M |
24.81M |
27.36M |
26.44M |
| Diluted Earnings per Share |
|
$0.57 |
$0.21 |
$1.34 |
$0.37 |
$0.27 |
($0.36) |
$0.43 |
($0.04) |
$0.46 |
$2.09 |
$0.51 |
| Weighted Average Diluted Shares Outstanding |
|
24.06M |
23.82M |
24.12M |
23.98M |
23.97M |
23.65M |
24.44M |
24.70M |
25.54M |
28.40M |
27.26M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
- |
22.89M |
22.95M |
23.18M |
23.02M |
24.62M |
24.64M |
24.64M |
25.30M |
28.47M |
29.15M |
Annual Cash Flow Statements for Gold.com
This table details how cash moves in and out of Gold.com's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| Net Change in Cash & Equivalents |
|
-3.79 |
-4.08 |
-6.77 |
2.03 |
44 |
49 |
-64 |
1.54 |
9.32 |
29 |
500 |
| Net Cash From Operating Activities |
|
-56 |
-9.78 |
7.65 |
-15 |
48 |
-53 |
-89 |
-30 |
61 |
152 |
1,223 |
| Net Cash From Continuing Operating Activities |
|
-56 |
-9.78 |
7.65 |
-15 |
48 |
-53 |
-89 |
-30 |
61 |
152 |
1,223 |
| Net Income / (Loss) Continuing Operations |
|
9.27 |
7.06 |
-3.42 |
2.26 |
31 |
161 |
133 |
157 |
69 |
16 |
89 |
| Consolidated Net Income / (Loss) |
|
9.27 |
7.06 |
-3.42 |
2.26 |
31 |
161 |
133 |
157 |
69 |
16 |
89 |
| Depreciation Expense |
|
1.22 |
1.52 |
2.63 |
2.81 |
2.90 |
11 |
27 |
13 |
11 |
23 |
35 |
| Amortization Expense |
|
0.20 |
0.89 |
1.46 |
1.19 |
1.48 |
2.16 |
2.65 |
2.11 |
2.45 |
4.09 |
4.27 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-0.37 |
1.01 |
-259 |
54 |
26 |
-40 |
-2.87 |
46 |
-18 |
5.60 |
-5.94 |
| Changes in Operating Assets and Liabilities, net |
|
-66 |
-20 |
266 |
-74 |
-14 |
-186 |
-249 |
-248 |
-4.40 |
104 |
1,101 |
| Net Cash From Investing Activities |
|
-30 |
-36 |
-18 |
-15 |
49 |
-130 |
-61 |
6.84 |
-64 |
-105 |
-90 |
| Net Cash From Continuing Investing Activities |
|
-30 |
-36 |
-18 |
-15 |
49 |
-130 |
-61 |
6.84 |
-64 |
-105 |
-90 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-1.47 |
-2.27 |
-1.32 |
-0.49 |
-0.84 |
-2.11 |
-2.88 |
-4.78 |
-7.26 |
-11 |
-13 |
| Purchase of Investment Securities |
|
-29 |
-34 |
-17 |
-14 |
-3.65 |
-146 |
-57 |
12 |
-56 |
-98 |
-77 |
| Sale and/or Maturity of Investments |
|
- |
- |
- |
- |
53 |
0.00 |
-0.40 |
0.00 |
0.00 |
4.21 |
0.00 |
| Net Cash From Financing Activities |
|
83 |
42 |
3.42 |
31 |
-53 |
232 |
86 |
25 |
12 |
-19 |
-632 |
| Net Cash From Continuing Financing Activities |
|
83 |
42 |
3.42 |
31 |
-53 |
232 |
86 |
25 |
12 |
-19 |
-632 |
| Issuance of Debt |
|
65 |
0.00 |
28 |
95 |
- |
0.00 |
0.00 |
2,030 |
1,896 |
1,960 |
3,473 |
| Issuance of Common Equity |
|
0.00 |
0.17 |
- |
- |
0.00 |
75 |
- |
- |
0.00 |
0.00 |
140 |
| Repayment of Debt |
|
- |
-32 |
-0.99 |
-44 |
-33 |
48 |
25 |
-2,009 |
-1,981 |
-1,873 |
-3,820 |
| Repurchase of Common Equity |
|
-0.67 |
- |
- |
- |
- |
0.00 |
0.00 |
-9.76 |
-22 |
-5.12 |
0.00 |
| Payment of Dividends |
|
-1.68 |
-2.11 |
-1.69 |
- |
0.00 |
-21 |
-23 |
-37 |
-42 |
-19 |
-23 |
| Other Financing Activities, Net |
|
20 |
76 |
-21 |
-19 |
-20 |
130 |
84 |
52 |
161 |
-82 |
-402 |
| Cash Interest Paid |
|
6.14 |
9.45 |
12 |
- |
18 |
18 |
21 |
29 |
34 |
43 |
51 |
Quarterly Cash Flow Statements for Gold.com
This table details how cash moves in and out of Gold.com's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
| Net Change in Cash & Equivalents |
|
-20 |
6.67 |
13 |
-1.71 |
-9.16 |
77 |
-37 |
11 |
63 |
-8.44 |
434 |
| Net Cash From Operating Activities |
|
-57 |
80 |
83 |
-128 |
110 |
103 |
67 |
195 |
-43 |
0.24 |
1,070 |
| Net Cash From Continuing Operating Activities |
|
-57 |
80 |
83 |
-128 |
110 |
103 |
67 |
195 |
-43 |
0.24 |
1,070 |
| Net Income / (Loss) Continuing Operations |
|
14 |
5.15 |
31 |
8.42 |
5.97 |
-8.71 |
10 |
-0.97 |
14 |
64 |
12 |
| Consolidated Net Income / (Loss) |
|
14 |
5.15 |
31 |
8.42 |
5.97 |
-8.71 |
10 |
-0.97 |
14 |
64 |
12 |
| Depreciation Expense |
|
2.81 |
2.95 |
2.85 |
4.71 |
4.64 |
5.00 |
8.58 |
7.58 |
7.64 |
9.42 |
10 |
| Amortization Expense |
|
0.69 |
0.61 |
0.62 |
0.67 |
1.02 |
1.17 |
1.25 |
1.64 |
1.13 |
1.13 |
0.38 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-0.48 |
0.52 |
-17 |
1.00 |
1.26 |
6.03 |
-2.68 |
-0.51 |
1.40 |
-3.74 |
-3.09 |
| Changes in Operating Assets and Liabilities, net |
|
-74 |
71 |
65 |
-142 |
97 |
99 |
50 |
188 |
-66 |
-71 |
1,050 |
| Net Cash From Investing Activities |
|
-10 |
-48 |
-5.09 |
15 |
-4.98 |
-54 |
-61 |
-11 |
-28 |
-24 |
-26 |
| Net Cash From Continuing Investing Activities |
|
-10 |
-48 |
-5.09 |
15 |
-4.98 |
-54 |
-61 |
-11 |
-28 |
-24 |
-26 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-1.94 |
-0.69 |
-2.74 |
-0.61 |
-3.70 |
-2.47 |
-3.90 |
-1.97 |
-4.00 |
-3.24 |
-3.50 |
| Purchase of Investment Securities |
|
-7.45 |
-48 |
-1.49 |
16 |
-4.05 |
-53 |
-57 |
-9.59 |
-24 |
-21 |
-23 |
| Net Cash From Financing Activities |
|
48 |
-25 |
-64 |
110 |
-114 |
28 |
-42 |
-173 |
134 |
15 |
-609 |
| Net Cash From Continuing Financing Activities |
|
48 |
-25 |
-64 |
110 |
-114 |
28 |
-42 |
-173 |
134 |
15 |
-609 |
| Issuance of Debt |
|
462 |
411 |
- |
542 |
429 |
512 |
477 |
371 |
1,072 |
1,550 |
480 |
| Issuance of Common Equity |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
22 |
| Repayment of Debt |
|
-526 |
-418 |
-45 |
-454 |
-544 |
-433 |
-442 |
-429 |
-1,062 |
-1,752 |
-578 |
| Repurchase of Common Equity |
|
-12 |
-5.37 |
- |
0.00 |
-5.12 |
- |
- |
-2.40 |
-0.66 |
-1.04 |
4.10 |
| Payment of Dividends |
|
-4.65 |
-4.58 |
-4.58 |
-4.63 |
-4.64 |
-4.61 |
-4.92 |
-4.98 |
-4.94 |
-5.68 |
-6.90 |
| Other Financing Activities, Net |
|
129 |
-8.04 |
-14 |
27 |
10 |
-47 |
-72 |
-108 |
129 |
107 |
-531 |
| Cash Interest Paid |
|
8.05 |
8.69 |
9.01 |
11 |
8.85 |
12 |
11 |
11 |
15 |
15 |
11 |
Annual Balance Sheets for Gold.com
This table presents Gold.com's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| Total Assets |
|
437 |
479 |
743 |
705 |
758 |
1,192 |
1,443 |
1,546 |
1,828 |
2,215 |
4,137 |
| Cash and Due from Banks |
|
17 |
13 |
6.29 |
8.32 |
52 |
101 |
38 |
39 |
49 |
78 |
578 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
3.48 |
6.61 |
8.02 |
6.73 |
5.68 |
8.61 |
9.85 |
13 |
20 |
46 |
71 |
| Goodwill |
|
4.62 |
8.88 |
8.88 |
8.88 |
8.88 |
101 |
101 |
101 |
200 |
229 |
251 |
| Intangible Assets |
|
1.99 |
4.07 |
6.86 |
5.85 |
4.97 |
94 |
68 |
63 |
102 |
137 |
146 |
| Other Assets |
|
410 |
446 |
442 |
455 |
508 |
732 |
1,146 |
1,305 |
1,435 |
1,726 |
3,091 |
| Total Liabilities & Shareholders' Equity |
|
437 |
479 |
743 |
705 |
758 |
1,192 |
1,443 |
1,546 |
1,828 |
2,215 |
4,137 |
| Total Liabilities |
|
374 |
405 |
674 |
633 |
653 |
828 |
952 |
945 |
1,166 |
1,513 |
3,199 |
| Short-Term Debt |
|
263 |
229 |
526 |
368 |
305 |
288 |
281 |
378 |
59 |
72 |
819 |
| Accrued Interest Payable |
|
7.66 |
4.95 |
5.13 |
6.14 |
10 |
19 |
22 |
20 |
17 |
34 |
59 |
| Other Short-Term Payables |
|
96 |
170 |
134 |
167 |
241 |
403 |
534 |
525 |
808 |
1,008 |
2,269 |
| Long-Term Debt |
|
- |
0.00 |
0.00 |
92 |
93 |
93 |
94 |
0.00 |
249 |
348 |
0.21 |
| Other Long-Term Liabilities |
|
7.25 |
1.12 |
8.02 |
0.00 |
3.86 |
25 |
21 |
21 |
33 |
50 |
52 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
63 |
73 |
69 |
73 |
105 |
364 |
490 |
600 |
662 |
703 |
938 |
| Total Preferred & Common Equity |
|
63 |
70 |
66 |
70 |
101 |
363 |
489 |
599 |
608 |
650 |
876 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
63 |
70 |
66 |
70 |
101 |
363 |
489 |
599 |
608 |
650 |
876 |
| Common Stock |
|
22 |
24 |
25 |
27 |
0.07 |
151 |
167 |
169 |
169 |
185 |
352 |
| Retained Earnings |
|
41 |
46 |
41 |
43 |
74 |
212 |
322 |
441 |
467 |
464 |
524 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
- |
- |
- |
- |
0.00 |
-1.03 |
0.06 |
0.21 |
0.14 |
| Noncontrolling Interest |
|
0.00 |
3.43 |
3.41 |
2.91 |
3.89 |
1.32 |
1.86 |
1.27 |
54 |
53 |
63 |
Quarterly Balance Sheets for Gold.com
This table presents Gold.com's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Total Assets |
|
1,240 |
1,582 |
1,593 |
1,624 |
1,669 |
2,029 |
1,869 |
2,184 |
2,579 |
3,812 |
4,174 |
| Cash and Due from Banks |
|
65 |
72 |
78 |
28 |
35 |
47 |
38 |
114 |
89 |
152 |
144 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
10 |
12 |
11 |
15 |
16 |
20 |
24 |
32 |
46 |
47 |
47 |
| Goodwill |
|
101 |
101 |
101 |
101 |
121 |
200 |
200 |
217 |
229 |
229 |
244 |
| Intangible Assets |
|
65 |
67 |
64 |
58 |
75 |
98 |
94 |
111 |
132 |
129 |
148 |
| Other Assets |
|
950 |
1,273 |
1,314 |
1,402 |
1,409 |
1,637 |
1,494 |
1,709 |
2,084 |
3,256 |
3,592 |
| Total Liabilities & Shareholders' Equity |
|
1,240 |
1,582 |
1,593 |
1,624 |
1,669 |
2,029 |
1,869 |
2,184 |
2,579 |
3,812 |
4,174 |
| Total Liabilities |
|
735 |
1,043 |
1,031 |
1,038 |
1,082 |
1,364 |
1,204 |
1,487 |
1,882 |
3,103 |
3,267 |
| Short-Term Debt |
|
158 |
382 |
361 |
38 |
36 |
57 |
53 |
75 |
143 |
178 |
1,007 |
| Accrued Interest Payable |
|
18 |
14 |
20 |
12 |
17 |
17 |
16 |
30 |
30 |
31 |
51 |
| Other Short-Term Payables |
|
440 |
624 |
629 |
669 |
712 |
915 |
876 |
1,024 |
1,371 |
2,545 |
2,061 |
| Long-Term Debt |
|
98 |
1.75 |
1.75 |
298 |
294 |
341 |
229 |
317 |
293 |
303 |
101 |
| Other Long-Term Liabilities |
|
21 |
21 |
20 |
21 |
24 |
34 |
30 |
40 |
46 |
45 |
47 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
506 |
540 |
562 |
585 |
587 |
665 |
666 |
697 |
697 |
709 |
907 |
| Total Preferred & Common Equity |
|
505 |
538 |
561 |
584 |
583 |
611 |
613 |
644 |
644 |
654 |
847 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
505 |
538 |
561 |
584 |
583 |
611 |
613 |
644 |
644 |
654 |
847 |
| Common Stock |
|
166 |
167 |
168 |
171 |
172 |
173 |
173 |
185 |
186 |
189 |
329 |
| Retained Earnings |
|
339 |
372 |
403 |
440 |
440 |
467 |
473 |
459 |
458 |
465 |
519 |
| Accumulated Other Comprehensive Income / (Loss) |
|
0.05 |
-1.05 |
-1.23 |
-0.96 |
-0.90 |
0.17 |
0.05 |
0.09 |
0.21 |
0.22 |
0.13 |
| Noncontrolling Interest |
|
0.97 |
1.09 |
1.17 |
1.62 |
3.83 |
54 |
53 |
53 |
53 |
55 |
60 |
Annual Metrics And Ratios for Gold.com
This table displays calculated financial ratios and metrics derived from Gold.com's official financial filings.
| Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
28,474,036.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
28,474,036.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
3.11 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
11.77% |
3.03% |
8.82% |
-37.11% |
14.27% |
39.19% |
7.28% |
13.76% |
4.27% |
13.05% |
132.60% |
| EBITDA Growth |
|
62.13% |
-20.78% |
-102.14% |
2,121.38% |
651.28% |
288.46% |
19.40% |
10.66% |
-65.68% |
-34.01% |
170.29% |
| EBIT Growth |
|
62.47% |
-29.44% |
-141.62% |
136.20% |
2,275.32% |
299.33% |
9.74% |
21.92% |
-70.08% |
-61.93% |
298.99% |
| NOPAT Growth |
|
25.56% |
-22.42% |
-144.48% |
135.69% |
2,760.91% |
300.91% |
5.14% |
17.64% |
-67.66% |
-65.99% |
333.38% |
| Net Income Growth |
|
31.48% |
-23.81% |
-148.40% |
166.16% |
1,292.18% |
411.02% |
-17.30% |
17.80% |
-55.97% |
-77.05% |
459.30% |
| EPS Growth |
|
30.00% |
-23.08% |
-148.00% |
164.58% |
1,290.32% |
411.02% |
-38.76% |
16.33% |
-55.21% |
-75.00% |
325.35% |
| Operating Cash Flow Growth |
|
-1,097.10% |
82.58% |
178.17% |
-290.07% |
429.84% |
-209.84% |
-69.34% |
65.99% |
300.95% |
150.02% |
702.63% |
| Free Cash Flow Firm Growth |
|
-396.47% |
156.51% |
-1,061.31% |
121.60% |
-4.55% |
-292.02% |
109.44% |
274.65% |
41.86% |
-317.46% |
-310.81% |
| Invested Capital Growth |
|
24.07% |
-7.33% |
96.82% |
-10.55% |
-5.60% |
48.19% |
16.17% |
13.09% |
-0.89% |
15.80% |
56.45% |
| Revenue Q/Q Growth |
|
4.33% |
-5.51% |
6.15% |
-16.09% |
17.63% |
6.95% |
-0.88% |
12.46% |
0.00% |
-0.15% |
10.87% |
| EBITDA Q/Q Growth |
|
-1.44% |
-4.30% |
-107.43% |
44.35% |
131.24% |
25.99% |
-3.66% |
4.43% |
0.00% |
11.37% |
3.60% |
| EBIT Q/Q Growth |
|
-3.44% |
-6.93% |
-9,600.00% |
1,450.43% |
173.68% |
20.82% |
-1.43% |
5.07% |
0.00% |
-4.36% |
4.31% |
| NOPAT Q/Q Growth |
|
-17.79% |
0.28% |
-6,948.18% |
39,862.61% |
168.55% |
18.92% |
-10.34% |
1.58% |
0.00% |
-17.85% |
7.24% |
| Net Income Q/Q Growth |
|
-13.91% |
0.17% |
-533.33% |
7,396.77% |
155.38% |
25.55% |
-9.27% |
2.93% |
0.00% |
-56.73% |
2.15% |
| EPS Q/Q Growth |
|
-15.03% |
5.26% |
-469.23% |
0.00% |
155.03% |
25.55% |
-14.84% |
-2.16% |
0.00% |
-55.63% |
2.72% |
| Operating Cash Flow Q/Q Growth |
|
25.00% |
87.77% |
-93.01% |
-206.24% |
198.50% |
43.83% |
-429.12% |
-201.81% |
163.81% |
-9.44% |
455.82% |
| Free Cash Flow Firm Q/Q Growth |
|
-303.64% |
203.66% |
-22.33% |
51,130.70% |
-4.08% |
-95.62% |
125.99% |
-63.82% |
0.00% |
9.86% |
35.22% |
| Invested Capital Q/Q Growth |
|
6.76% |
-11.63% |
1.92% |
-8.86% |
-5.55% |
6.83% |
-2.39% |
5.88% |
0.00% |
3.17% |
-12.80% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.24% |
0.18% |
0.00% |
0.12% |
0.77% |
2.14% |
2.38% |
2.32% |
0.76% |
0.47% |
0.57% |
| EBIT Margin |
|
0.22% |
0.15% |
-0.06% |
0.03% |
0.69% |
1.97% |
2.01% |
2.16% |
0.62% |
0.22% |
0.41% |
| Profit (Net Income) Margin |
|
0.14% |
0.10% |
-0.04% |
0.05% |
0.58% |
2.11% |
1.63% |
1.69% |
0.71% |
0.14% |
0.35% |
| Tax Burden Percent |
|
59.57% |
65.50% |
100.23% |
69.03% |
83.14% |
83.47% |
79.97% |
77.16% |
83.40% |
74.49% |
80.91% |
| Interest Burden Percent |
|
104.72% |
102.84% |
78.14% |
207.41% |
100.93% |
128.65% |
101.19% |
101.33% |
137.98% |
87.24% |
103.92% |
| Effective Tax Rate |
|
40.43% |
34.50% |
0.00% |
30.97% |
16.86% |
16.53% |
20.03% |
22.84% |
16.60% |
25.51% |
19.09% |
| Return on Invested Capital (ROIC) |
|
3.00% |
2.18% |
-0.68% |
0.19% |
6.03% |
20.05% |
16.33% |
16.78% |
5.13% |
1.74% |
5.92% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.18% |
2.26% |
-0.78% |
0.43% |
6.09% |
29.25% |
16.75% |
17.32% |
10.67% |
1.10% |
6.46% |
| Return on Net Nonoperating Assets (RNNOA) |
|
12.54% |
8.18% |
-4.13% |
3.00% |
29.46% |
48.60% |
14.82% |
11.96% |
5.80% |
0.59% |
4.88% |
| Return on Equity (ROE) |
|
15.55% |
10.36% |
-4.81% |
3.19% |
35.49% |
68.65% |
31.15% |
28.74% |
10.94% |
2.32% |
10.80% |
| Cash Return on Invested Capital (CROIC) |
|
-18.48% |
9.79% |
-65.92% |
11.33% |
11.79% |
-18.78% |
1.37% |
4.49% |
6.03% |
-12.91% |
-38.10% |
| Operating Return on Assets (OROA) |
|
3.89% |
2.29% |
-0.71% |
0.22% |
5.13% |
15.37% |
12.49% |
13.42% |
3.56% |
1.21% |
3.32% |
| Return on Assets (ROA) |
|
2.43% |
1.54% |
-0.56% |
0.31% |
4.30% |
16.51% |
10.10% |
10.49% |
4.09% |
0.78% |
2.79% |
| Return on Common Equity (ROCE) |
|
15.55% |
10.10% |
-4.58% |
3.05% |
34.13% |
67.89% |
31.04% |
28.66% |
10.46% |
2.14% |
10.04% |
| Return on Equity Simple (ROE_SIMPLE) |
|
14.64% |
10.15% |
-5.20% |
3.25% |
31.18% |
44.38% |
27.24% |
26.17% |
11.36% |
2.44% |
10.12% |
| Net Operating Profit after Tax (NOPAT) |
|
8.85 |
6.87 |
-3.06 |
1.09 |
31 |
125 |
132 |
155 |
50 |
18 |
85 |
| NOPAT Margin |
|
0.13% |
0.10% |
-0.04% |
0.02% |
0.57% |
1.64% |
1.61% |
1.67% |
0.52% |
0.17% |
0.33% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.18% |
-0.08% |
0.10% |
-0.24% |
-0.07% |
-9.20% |
-0.41% |
-0.55% |
-5.54% |
0.64% |
-0.54% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
99.78% |
99.85% |
100.06% |
99.97% |
99.31% |
98.03% |
97.99% |
97.84% |
99.38% |
99.78% |
99.59% |
| Earnings before Interest and Taxes (EBIT) |
|
15 |
10 |
-4.37 |
1.58 |
38 |
150 |
164 |
201 |
60 |
24 |
105 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
16 |
13 |
-0.28 |
5.58 |
42 |
163 |
194 |
215 |
74 |
51 |
144 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.36 |
1.28 |
1.12 |
1.04 |
1.04 |
1.24 |
1.36 |
1.37 |
1.21 |
0.83 |
1.35 |
| Price to Tangible Book Value (P/TBV) |
|
1.52 |
1.57 |
1.47 |
1.32 |
1.21 |
2.67 |
2.08 |
1.89 |
2.41 |
1.91 |
2.48 |
| Price to Revenue (P/Rev) |
|
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.06 |
0.08 |
0.09 |
0.08 |
0.05 |
0.05 |
| Price to Earnings (P/E) |
|
9.29 |
12.63 |
0.00 |
32.48 |
3.46 |
2.81 |
5.02 |
5.26 |
10.75 |
31.26 |
14.39 |
| Dividend Yield |
|
1.95% |
2.36% |
3.06% |
0.00% |
0.00% |
7.44% |
0.00% |
4.53% |
5.59% |
3.64% |
1.92% |
| Earnings Yield |
|
10.77% |
7.92% |
0.00% |
3.08% |
28.92% |
35.56% |
19.91% |
19.02% |
9.30% |
3.20% |
6.95% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.02 |
1.02 |
1.00 |
0.99 |
0.90 |
0.98 |
1.16 |
1.19 |
1.08 |
0.83 |
0.85 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.05 |
0.04 |
0.08 |
0.11 |
0.08 |
0.10 |
0.12 |
0.13 |
0.11 |
0.09 |
0.06 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
20.39 |
23.96 |
0.00 |
94.44 |
10.85 |
4.48 |
5.17 |
5.40 |
14.23 |
18.24 |
10.31 |
| Enterprise Value to EBIT (EV/EBIT) |
|
22.34 |
29.47 |
0.00 |
333.46 |
12.12 |
4.87 |
6.11 |
5.80 |
17.52 |
38.45 |
14.12 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
37.51 |
45.00 |
0.00 |
483.09 |
14.58 |
5.83 |
7.64 |
7.51 |
21.00 |
51.61 |
17.46 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
78.08 |
0.00 |
9.49 |
0.00 |
0.00 |
0.00 |
17.25 |
6.15 |
1.22 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
10.04 |
0.00 |
8.24 |
7.46 |
0.00 |
90.88 |
28.06 |
17.88 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
4.16 |
3.14 |
7.62 |
6.34 |
3.79 |
1.05 |
0.76 |
0.63 |
0.47 |
0.60 |
0.87 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
1.27 |
0.88 |
0.26 |
0.19 |
0.00 |
0.38 |
0.50 |
0.00 |
| Financial Leverage |
|
3.94 |
3.61 |
5.32 |
6.96 |
4.83 |
1.66 |
0.88 |
0.69 |
0.54 |
0.53 |
0.76 |
| Leverage Ratio |
|
6.40 |
6.72 |
8.59 |
10.22 |
8.25 |
4.16 |
3.08 |
2.74 |
2.67 |
2.96 |
3.87 |
| Compound Leverage Factor |
|
6.71 |
6.91 |
6.72 |
21.20 |
8.32 |
5.35 |
3.12 |
2.78 |
3.69 |
2.58 |
4.02 |
| Debt to Total Capital |
|
80.61% |
75.86% |
88.39% |
86.37% |
79.14% |
51.15% |
43.33% |
38.66% |
31.77% |
37.45% |
46.61% |
| Short-Term Debt to Total Capital |
|
80.61% |
75.86% |
88.39% |
69.13% |
60.73% |
38.63% |
32.46% |
38.66% |
6.10% |
6.44% |
46.59% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
17.25% |
18.40% |
12.52% |
10.87% |
0.00% |
25.67% |
31.01% |
0.01% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
1.13% |
0.57% |
0.55% |
0.77% |
0.18% |
0.22% |
0.13% |
5.59% |
4.73% |
3.57% |
| Common Equity to Total Capital |
|
19.39% |
23.00% |
11.03% |
13.08% |
20.09% |
48.67% |
56.46% |
61.21% |
62.64% |
57.82% |
49.83% |
| Debt to EBITDA |
|
16.16 |
17.79 |
-1,906.87 |
82.45 |
9.49 |
2.34 |
1.93 |
1.76 |
4.17 |
8.18 |
5.67 |
| Net Debt to EBITDA |
|
15.11 |
16.78 |
-1,884.08 |
80.96 |
8.24 |
1.72 |
1.73 |
1.58 |
3.52 |
6.67 |
1.67 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
16.47 |
2.21 |
0.57 |
0.48 |
0.00 |
3.37 |
6.78 |
0.00 |
| Debt to NOPAT |
|
29.72 |
33.41 |
-172.25 |
421.78 |
12.75 |
3.05 |
2.85 |
2.45 |
6.16 |
23.16 |
9.61 |
| Net Debt to NOPAT |
|
27.78 |
31.51 |
-170.19 |
414.15 |
11.07 |
2.24 |
2.56 |
2.19 |
5.19 |
18.88 |
2.83 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
84.23 |
2.97 |
0.75 |
0.72 |
0.00 |
4.98 |
19.18 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
2.52% |
4.81% |
4.46% |
3.83% |
1.11% |
0.37% |
0.29% |
4.40% |
7.87% |
7.06% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-54 |
31 |
-296 |
64 |
61 |
-117 |
11 |
41 |
59 |
-135 |
-549 |
| Operating Cash Flow to CapEx |
|
-3,830.56% |
-431.83% |
580.56% |
-2,965.92% |
5,733.85% |
-2,491.91% |
-3,097.12% |
-633.97% |
839.77% |
1,426.74% |
9,622.16% |
| Free Cash Flow to Firm to Interest Expense |
|
-8.62 |
3.04 |
-21.31 |
3.73 |
3.24 |
-5.90 |
0.50 |
1.31 |
1.49 |
-2.92 |
-8.98 |
| Operating Cash Flow to Interest Expense |
|
-8.89 |
-0.97 |
0.55 |
-0.85 |
2.54 |
-2.65 |
-4.05 |
-0.96 |
1.54 |
3.30 |
20.01 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-9.12 |
-1.19 |
0.46 |
-0.88 |
2.50 |
-2.76 |
-4.19 |
-1.11 |
1.36 |
3.07 |
19.80 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
17.77 |
15.27 |
12.46 |
6.61 |
7.47 |
7.81 |
6.20 |
6.22 |
5.74 |
5.42 |
8.02 |
| Fixed Asset Turnover |
|
2,143.56 |
1,386.08 |
1,040.47 |
648.90 |
881.57 |
1,065.76 |
885.01 |
831.01 |
591.08 |
333.14 |
437.19 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
326 |
303 |
595 |
533 |
503 |
745 |
865 |
979 |
970 |
1,123 |
1,757 |
| Invested Capital Turnover |
|
23.02 |
22.23 |
16.95 |
8.48 |
10.56 |
12.20 |
10.14 |
10.07 |
9.94 |
10.47 |
17.69 |
| Increase / (Decrease) in Invested Capital |
|
63 |
-24 |
293 |
-63 |
-30 |
242 |
120 |
113 |
-8.73 |
153 |
634 |
| Enterprise Value (EV) |
|
332 |
309 |
597 |
527 |
455 |
730 |
1,005 |
1,162 |
1,051 |
937 |
1,489 |
| Market Capitalization |
|
86 |
89 |
74 |
72 |
106 |
449 |
666 |
822 |
737 |
541 |
1,185 |
| Book Value per Share |
|
$9.05 |
$9.90 |
$9.34 |
$9.91 |
$14.36 |
$32.56 |
$42.44 |
$25.76 |
$26.54 |
$26.38 |
$30.75 |
| Tangible Book Value per Share |
|
$8.10 |
$8.06 |
$7.10 |
$7.81 |
$12.39 |
$15.09 |
$27.77 |
$18.72 |
$13.37 |
$11.51 |
$16.81 |
| Total Capital |
|
326 |
303 |
595 |
533 |
503 |
745 |
865 |
979 |
970 |
1,123 |
1,757 |
| Total Debt |
|
263 |
229 |
526 |
460 |
398 |
381 |
375 |
378 |
308 |
421 |
819 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
92 |
93 |
93 |
94 |
0.00 |
249 |
348 |
0.21 |
| Net Debt |
|
246 |
216 |
520 |
452 |
346 |
280 |
337 |
339 |
260 |
343 |
241 |
| Capital Expenditures (CapEx) |
|
1.47 |
2.27 |
1.32 |
0.49 |
0.84 |
2.11 |
2.88 |
4.78 |
7.26 |
11 |
13 |
| Net Nonoperating Expense (NNE) |
|
-0.42 |
-0.20 |
0.36 |
-1.17 |
-0.29 |
-36 |
-1.56 |
-2.05 |
-19 |
2.32 |
-3.35 |
| Net Nonoperating Obligations (NNO) |
|
263 |
229 |
526 |
460 |
398 |
381 |
375 |
378 |
308 |
421 |
819 |
| Total Depreciation and Amortization (D&A) |
|
1.42 |
2.41 |
4.09 |
4.00 |
4.38 |
13 |
30 |
15 |
14 |
27 |
39 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.67 |
$0.51 |
($0.24) |
$0.16 |
$2.17 |
$9.57 |
$5.81 |
$6.68 |
$2.97 |
$0.73 |
$3.11 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
13.96M |
14.06M |
14.06M |
14.06M |
14.06M |
16.69M |
22.81M |
23.40M |
23.09M |
23.63M |
26.44M |
| Adjusted Diluted Earnings per Share |
|
$0.65 |
$0.50 |
($0.24) |
$0.16 |
$2.16 |
$8.90 |
$5.45 |
$6.34 |
$2.84 |
$0.71 |
$3.02 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
14.24M |
14.24M |
14.06M |
14.17M |
14.16M |
17.94M |
24.33M |
24.65M |
24.12M |
24.44M |
27.26M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
14.04M |
14.06M |
14.06M |
14.06M |
14.07M |
22.58M |
23.38M |
23.34M |
22.95M |
24.64M |
29.15M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
8.79 |
6.83 |
-1.22 |
1.09 |
31 |
125 |
132 |
154 |
50 |
19 |
90 |
| Normalized NOPAT Margin |
|
0.13% |
0.10% |
-0.02% |
0.02% |
0.57% |
1.64% |
1.61% |
1.66% |
0.51% |
0.17% |
0.35% |
| Pre Tax Income Margin |
|
0.23% |
0.15% |
-0.04% |
0.07% |
0.69% |
2.53% |
2.04% |
2.19% |
0.85% |
0.19% |
0.43% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.35 |
1.04 |
-0.31 |
0.09 |
1.99 |
7.54 |
7.48 |
6.36 |
1.52 |
0.53 |
1.72 |
| NOPAT to Interest Expense |
|
1.40 |
0.68 |
-0.22 |
0.06 |
1.65 |
6.30 |
5.98 |
4.91 |
1.27 |
0.39 |
1.40 |
| EBIT Less CapEx to Interest Expense |
|
2.12 |
0.81 |
-0.41 |
0.06 |
1.95 |
7.44 |
7.35 |
6.21 |
1.33 |
0.30 |
1.52 |
| NOPAT Less CapEx to Interest Expense |
|
1.17 |
0.46 |
-0.31 |
0.04 |
1.61 |
6.19 |
5.85 |
4.76 |
1.08 |
0.16 |
1.19 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
18.07% |
29.87% |
-49.34% |
0.00% |
0.00% |
13.17% |
17.02% |
23.90% |
60.62% |
118.68% |
25.40% |
| Augmented Payout Ratio |
|
25.28% |
29.87% |
-49.34% |
0.00% |
0.00% |
13.17% |
17.02% |
30.13% |
92.93% |
151.00% |
25.40% |
Quarterly Metrics And Ratios for Gold.com
This table displays calculated financial ratios and metrics derived from Gold.com's official financial filings.
| Metric |
|
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
25,296,992.00 |
28,474,036.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
25,296,992.00 |
28,474,036.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.53 |
0.42 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
6.33% |
12.68% |
-19.14% |
9.23% |
31.83% |
15.17% |
-0.81% |
35.39% |
- |
244.39% |
99.75% |
| EBITDA Growth |
|
-53.72% |
-82.38% |
-66.77% |
-43.11% |
-38.17% |
-79.06% |
6.15% |
-56.51% |
- |
4,084.92% |
13.13% |
| EBIT Growth |
|
-57.79% |
-87.42% |
-71.07% |
-57.85% |
-57.70% |
-163.15% |
-32.07% |
-125.51% |
- |
1,996.48% |
17.92% |
| NOPAT Growth |
|
-58.94% |
-87.20% |
-64.68% |
-56.03% |
-58.39% |
-155.24% |
-41.78% |
-121.58% |
- |
2,222.16% |
47.65% |
| Net Income Growth |
|
-58.45% |
-85.68% |
-26.23% |
-55.66% |
-57.21% |
-268.96% |
-67.16% |
-111.53% |
- |
835.38% |
18.32% |
| EPS Growth |
|
-57.78% |
-85.62% |
-25.14% |
-51.95% |
-52.63% |
-271.43% |
-67.91% |
-110.81% |
- |
680.56% |
18.60% |
| Operating Cash Flow Growth |
|
82.51% |
0.00% |
212.61% |
-188.12% |
291.74% |
28.95% |
-19.17% |
253.23% |
- |
-99.77% |
1,497.46% |
| Free Cash Flow Firm Growth |
|
701.76% |
627.28% |
132.52% |
5.77% |
-200.55% |
-1,463.51% |
-719.56% |
45.44% |
- |
-395.47% |
-332.49% |
| Invested Capital Growth |
|
0.00% |
-0.83% |
-0.89% |
15.31% |
0.00% |
18.76% |
15.80% |
6.65% |
- |
85.12% |
56.45% |
| Revenue Q/Q Growth |
|
-16.42% |
0.00% |
-3.19% |
0.00% |
0.87% |
9.73% |
-16.62% |
46.69% |
- |
59.89% |
-51.64% |
| EBITDA Q/Q Growth |
|
-20.81% |
0.00% |
95.35% |
0.00% |
-13.93% |
-84.14% |
890.12% |
-67.83% |
- |
260.90% |
-70.61% |
| EBIT Q/Q Growth |
|
-24.52% |
0.00% |
149.64% |
0.00% |
-24.25% |
-153.83% |
368.53% |
-123.29% |
- |
396.75% |
-80.20% |
| NOPAT Q/Q Growth |
|
-27.90% |
0.00% |
184.02% |
0.00% |
-31.77% |
-150.56% |
399.35% |
-120.90% |
- |
353.79% |
-75.30% |
| Net Income Q/Q Growth |
|
-26.46% |
0.00% |
500.21% |
0.00% |
-29.03% |
-245.77% |
216.67% |
-109.56% |
- |
373.37% |
-81.23% |
| EPS Q/Q Growth |
|
-25.97% |
0.00% |
538.10% |
0.00% |
-27.03% |
-233.33% |
219.44% |
-109.30% |
- |
354.35% |
-75.60% |
| Operating Cash Flow Q/Q Growth |
|
-29.69% |
0.00% |
3.89% |
-253.93% |
186.31% |
-6.57% |
-34.88% |
191.82% |
- |
100.55% |
455,114.47% |
| Free Cash Flow Firm Q/Q Growth |
|
764.56% |
0.00% |
82.20% |
0.00% |
-609.12% |
81.44% |
17.21% |
49.93% |
- |
-277.53% |
28.53% |
| Invested Capital Q/Q Growth |
|
-100.00% |
0.00% |
5.81% |
0.00% |
-10.82% |
14.90% |
3.17% |
0.89% |
- |
69.32% |
-12.80% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
1.03% |
0.33% |
0.77% |
0.57% |
0.48% |
0.07% |
0.83% |
0.18% |
- |
0.85% |
0.52% |
| EBIT Margin |
|
0.86% |
0.22% |
0.64% |
0.37% |
0.28% |
-0.14% |
0.44% |
-0.07% |
- |
0.75% |
0.31% |
| Profit (Net Income) Margin |
|
0.67% |
0.20% |
1.23% |
0.31% |
0.22% |
-0.29% |
0.41% |
-0.03% |
- |
0.62% |
0.24% |
| Tax Burden Percent |
|
75.76% |
80.03% |
91.05% |
82.75% |
74.53% |
87.61% |
78.03% |
312.22% |
- |
78.33% |
97.71% |
| Interest Burden Percent |
|
103.19% |
113.44% |
211.33% |
102.01% |
106.10% |
244.38% |
119.22% |
12.22% |
- |
105.99% |
80.55% |
| Effective Tax Rate |
|
24.24% |
19.97% |
8.95% |
17.25% |
25.47% |
0.00% |
21.97% |
0.00% |
- |
21.67% |
2.29% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
5.77% |
3.04% |
4.59% |
-1.04% |
3.56% |
-0.53% |
- |
8.65% |
5.28% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
10.51% |
3.09% |
4.84% |
-2.66% |
4.01% |
-0.33% |
- |
9.13% |
4.81% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
5.72% |
1.81% |
2.05% |
-1.50% |
2.14% |
-0.20% |
- |
8.55% |
3.63% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
11.49% |
4.85% |
6.64% |
-2.53% |
5.71% |
-0.73% |
- |
17.20% |
8.91% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
6.38% |
-10.27% |
-193.45% |
-14.95% |
-12.91% |
-5.79% |
- |
-54.58% |
-38.10% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
3.66% |
2.00% |
1.56% |
-0.77% |
2.36% |
-0.36% |
- |
5.39% |
2.45% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
7.04% |
1.68% |
1.24% |
-1.65% |
2.20% |
-0.14% |
- |
4.48% |
1.93% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
10.98% |
4.64% |
6.11% |
-2.42% |
5.26% |
-0.67% |
- |
15.99% |
8.28% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
9.57% |
8.24% |
5.69% |
0.00% |
1.00% |
- |
10.24% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
14 |
4.54 |
15 |
8.25 |
5.63 |
-2.85 |
8.52 |
-1.78 |
- |
60 |
15 |
| NOPAT Margin |
|
0.65% |
0.17% |
0.58% |
0.30% |
0.21% |
-0.09% |
0.34% |
-0.05% |
- |
0.58% |
0.30% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-0.18% |
-4.75% |
-0.05% |
-0.24% |
1.62% |
-0.45% |
-0.19% |
- |
-0.48% |
0.47% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
99.14% |
99.78% |
99.36% |
99.63% |
99.72% |
100.14% |
99.56% |
100.07% |
- |
99.25% |
99.69% |
| Earnings before Interest and Taxes (EBIT) |
|
18 |
5.68 |
16 |
9.97 |
7.56 |
-4.07 |
11 |
-2.54 |
- |
77 |
15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
21 |
8.63 |
20 |
15 |
13 |
2.10 |
21 |
6.67 |
- |
88 |
26 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.19 |
1.18 |
1.65 |
1.03 |
0.90 |
0.83 |
0.99 |
- |
1.20 |
1.35 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.79 |
2.34 |
3.22 |
1.98 |
1.83 |
1.91 |
2.25 |
- |
2.22 |
2.48 |
| Price to Revenue (P/Rev) |
|
0.07 |
0.00 |
0.07 |
0.10 |
0.06 |
0.05 |
0.05 |
0.05 |
- |
0.04 |
0.05 |
| Price to Earnings (P/E) |
|
6.18 |
0.00 |
10.44 |
17.19 |
12.25 |
15.26 |
31.26 |
86.17 |
- |
12.59 |
14.39 |
| Dividend Yield |
|
6.13% |
5.93% |
5.76% |
4.10% |
2.94% |
3.18% |
3.64% |
3.09% |
- |
2.00% |
1.92% |
| Earnings Yield |
|
16.19% |
0.00% |
9.58% |
5.82% |
8.17% |
6.55% |
3.20% |
1.16% |
- |
7.94% |
6.95% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.08 |
1.06 |
1.33 |
0.98 |
0.84 |
0.83 |
0.92 |
- |
1.01 |
0.85 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.11 |
0.14 |
0.09 |
0.08 |
0.09 |
0.09 |
- |
0.09 |
0.06 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
13.22 |
22.72 |
17.16 |
19.71 |
18.24 |
24.29 |
- |
14.62 |
10.31 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
16.07 |
30.52 |
25.77 |
35.68 |
38.45 |
87.44 |
- |
20.18 |
14.12 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
19.27 |
36.03 |
29.92 |
41.15 |
51.61 |
146.12 |
- |
25.64 |
17.46 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
16.89 |
0.00 |
6.39 |
5.41 |
6.15 |
2.18 |
- |
9.27 |
1.22 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
16.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.56 |
0.47 |
0.60 |
0.42 |
0.56 |
0.60 |
0.63 |
- |
1.22 |
0.87 |
| Long-Term Debt to Equity |
|
0.00 |
0.50 |
0.38 |
0.51 |
0.34 |
0.46 |
0.50 |
0.42 |
- |
0.11 |
0.00 |
| Financial Leverage |
|
0.00 |
0.60 |
0.54 |
0.59 |
0.42 |
0.56 |
0.53 |
0.61 |
- |
0.94 |
0.76 |
| Leverage Ratio |
|
0.00 |
2.84 |
2.67 |
2.92 |
2.81 |
3.00 |
2.96 |
3.38 |
- |
3.96 |
3.87 |
| Compound Leverage Factor |
|
0.00 |
3.22 |
5.65 |
2.98 |
2.98 |
7.33 |
3.53 |
0.41 |
- |
4.20 |
3.12 |
| Debt to Total Capital |
|
0.00% |
35.97% |
31.77% |
37.44% |
29.74% |
35.99% |
37.45% |
38.49% |
- |
55.00% |
46.61% |
| Short-Term Debt to Total Capital |
|
0.00% |
3.90% |
6.10% |
5.35% |
5.57% |
6.85% |
6.44% |
12.61% |
- |
49.98% |
46.59% |
| Long-Term Debt to Total Capital |
|
0.00% |
32.07% |
25.67% |
32.09% |
24.17% |
29.15% |
31.01% |
25.88% |
- |
5.03% |
0.01% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.42% |
5.59% |
5.05% |
5.60% |
4.90% |
4.73% |
4.69% |
- |
2.96% |
3.57% |
| Common Equity to Total Capital |
|
0.00% |
63.61% |
62.64% |
57.51% |
64.66% |
59.11% |
57.82% |
56.82% |
- |
42.04% |
49.83% |
| Debt to EBITDA |
|
0.00 |
0.00 |
3.96 |
6.40 |
5.21 |
8.49 |
8.18 |
10.21 |
- |
7.95 |
5.67 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
3.33 |
5.64 |
4.51 |
6.01 |
6.67 |
8.12 |
- |
6.92 |
1.67 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
3.20 |
5.48 |
4.24 |
6.88 |
6.78 |
6.87 |
- |
0.73 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
5.77 |
10.14 |
9.09 |
17.72 |
23.16 |
61.43 |
- |
13.94 |
9.61 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
4.86 |
8.95 |
7.87 |
12.55 |
18.88 |
48.87 |
- |
12.14 |
2.83 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
4.66 |
8.69 |
7.38 |
14.35 |
19.18 |
41.31 |
- |
1.27 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
4.40% |
4.42% |
7.97% |
4.45% |
7.87% |
7.84% |
- |
7.04% |
7.06% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
937 |
12 |
23 |
-133 |
-942 |
-175 |
-145 |
-72 |
- |
-866 |
-619 |
| Operating Cash Flow to CapEx |
|
-2,962.07% |
0.00% |
3,025.93% |
-21,009.72% |
2,974.09% |
4,160.15% |
1,717.96% |
9,899.54% |
- |
7.26% |
30,564.40% |
| Free Cash Flow to Firm to Interest Expense |
|
92.13 |
1.23 |
2.43 |
-13.30 |
-90.90 |
-13.50 |
-11.22 |
-5.75 |
- |
-45.52 |
-46.81 |
| Operating Cash Flow to Interest Expense |
|
-5.65 |
0.00 |
8.60 |
-12.77 |
10.62 |
7.94 |
5.19 |
15.51 |
- |
0.01 |
80.88 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-5.84 |
0.00 |
8.32 |
-12.83 |
10.26 |
7.75 |
4.89 |
15.35 |
- |
-0.16 |
80.61 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
5.75 |
5.43 |
5.66 |
5.70 |
5.42 |
5.17 |
- |
7.23 |
8.02 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
591.33 |
566.70 |
440.87 |
453.18 |
333.14 |
363.68 |
- |
579.11 |
437.19 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
917 |
970 |
1,063 |
948 |
1,089 |
1,123 |
1,133 |
- |
2,015 |
1,757 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
9.95 |
10.00 |
22.32 |
10.94 |
10.47 |
10.85 |
- |
14.81 |
17.69 |
| Increase / (Decrease) in Invested Capital |
|
-923 |
-7.67 |
-8.73 |
141 |
948 |
172 |
153 |
71 |
- |
927 |
634 |
| Enterprise Value (EV) |
|
0.00 |
993 |
1,029 |
1,413 |
928 |
910 |
937 |
1,038 |
- |
2,038 |
1,489 |
| Market Capitalization |
|
682 |
694 |
716 |
1,009 |
631 |
579 |
541 |
637 |
- |
1,014 |
1,185 |
| Book Value per Share |
|
$0.00 |
$25.52 |
$26.54 |
$26.62 |
$26.43 |
$27.96 |
$26.38 |
$26.14 |
- |
$33.49 |
$30.75 |
| Tangible Book Value per Share |
|
$0.00 |
$16.95 |
$13.37 |
$13.65 |
$13.75 |
$13.71 |
$11.51 |
$11.49 |
- |
$18.02 |
$16.81 |
| Total Capital |
|
0.00 |
917 |
970 |
1,063 |
948 |
1,089 |
1,123 |
1,133 |
- |
2,015 |
1,757 |
| Total Debt |
|
0.00 |
330 |
308 |
398 |
282 |
392 |
421 |
436 |
- |
1,109 |
819 |
| Total Long-Term Debt |
|
0.00 |
294 |
249 |
341 |
229 |
317 |
348 |
293 |
- |
101 |
0.21 |
| Net Debt |
|
0.00 |
295 |
260 |
351 |
244 |
278 |
343 |
347 |
- |
965 |
241 |
| Capital Expenditures (CapEx) |
|
1.94 |
0.00 |
2.74 |
0.61 |
3.70 |
2.47 |
3.90 |
1.97 |
- |
3.24 |
3.50 |
| Net Nonoperating Expense (NNE) |
|
-0.43 |
-0.61 |
-16 |
-0.17 |
-0.34 |
5.86 |
-1.64 |
-0.81 |
- |
-3.62 |
2.90 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
330 |
308 |
398 |
282 |
392 |
421 |
436 |
- |
1,109 |
819 |
| Total Depreciation and Amortization (D&A) |
|
3.50 |
2.95 |
3.46 |
5.37 |
5.65 |
6.16 |
9.82 |
9.22 |
- |
11 |
10 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.22 |
$1.34 |
$0.39 |
$0.28 |
($0.36) |
$0.42 |
($0.04) |
$0.47 |
$2.17 |
$0.51 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
22.85M |
23.09M |
23.03M |
23.16M |
23.65M |
23.63M |
24.70M |
24.81M |
27.36M |
26.44M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.21 |
$1.34 |
$0.37 |
$0.27 |
($0.36) |
$0.43 |
($0.04) |
$0.46 |
$2.09 |
$0.51 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
23.82M |
24.12M |
23.98M |
23.97M |
23.65M |
24.44M |
24.70M |
25.54M |
28.40M |
27.26M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.34 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
22.89M |
22.95M |
23.18M |
23.02M |
24.62M |
24.64M |
24.64M |
25.30M |
28.47M |
29.15M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
13 |
4.48 |
15 |
8.11 |
6.26 |
-2.68 |
8.87 |
-1.71 |
- |
62 |
18 |
| Normalized NOPAT Margin |
|
0.65% |
0.17% |
0.60% |
0.30% |
0.23% |
-0.09% |
0.35% |
-0.05% |
- |
0.60% |
0.36% |
| Pre Tax Income Margin |
|
0.89% |
0.25% |
1.35% |
0.38% |
0.29% |
-0.33% |
0.52% |
-0.01% |
- |
0.79% |
0.25% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.76 |
0.57 |
1.67 |
1.00 |
0.73 |
-0.31 |
0.85 |
-0.20 |
- |
4.05 |
1.15 |
| NOPAT to Interest Expense |
|
1.33 |
0.46 |
1.52 |
0.83 |
0.54 |
-0.22 |
0.66 |
-0.14 |
- |
3.17 |
1.13 |
| EBIT Less CapEx to Interest Expense |
|
1.57 |
0.00 |
1.38 |
0.94 |
0.37 |
-0.50 |
0.54 |
-0.36 |
- |
3.88 |
0.89 |
| NOPAT Less CapEx to Interest Expense |
|
1.14 |
0.00 |
1.24 |
0.77 |
0.19 |
-0.41 |
0.36 |
-0.30 |
- |
3.00 |
0.86 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
37.94% |
0.00% |
60.62% |
31.55% |
36.52% |
50.42% |
118.68% |
296.75% |
- |
23.66% |
25.40% |
| Augmented Payout Ratio |
|
37.94% |
0.00% |
92.93% |
61.31% |
57.30% |
64.40% |
151.00% |
413.31% |
- |
28.39% |
25.40% |
Key Financial Trends
Gold.com (NYSE:GOLD) shows substantial scale growth, but earnings remain volatile and the business is increasingly dependent on working-capital movements and financing. The provided filings identify the underlying company as A-Mark Precious Metals, Inc., with earlier periods using ticker AMRK, so investors should verify the issuer and ticker before relying on these figures.
Revenue growth has been strong. Quarterly revenue increased from approximately $2.1 billion in Q4 2022 to $2.5 billion in Q4 2024, $2.5 billion in Q4 2025 and $5.0 billion in Q4 2026. However, the company operates on a very narrow spread: Q4 2026 non-interest expenses were approximately $4.99 billion against $5.00 billion of revenue. This means relatively small changes in trading activity, financing costs or operating expenses can materially affect earnings.
- Significant expansion in operating scale: Q4 revenue more than doubled from Q4 2025 to Q4 2026, while total assets grew from $1.34 billion in the 2022 balance-sheet period to $4.17 billion in Q3 2026.
- Return to positive earnings in recent periods: The company reported net income of $64.0 million in Q3 2026 and $12.0 million in Q4 2026, compared with losses in Q1 2026 and the restated Q3 2025 period.
- Operating cash flow improved sharply in the latest quarter: Q4 2026 operating cash flow was $1.07 billion, compared with just $235,000 in Q3 and negative $42.6 million in Q2. This improvement was primarily associated with a $1.05 billion favorable change in operating assets and liabilities.
- Equity has increased over time: Total equity and noncontrolling interests rose from approximately $443 million in the 2022 balance-sheet period to $907 million in Q3 2026, supported by retained earnings, acquisitions or asset growth, and equity issuance.
- Capital return has continued: The company paid dividends in each recent quarter and repurchased common equity in Q1 through Q4 2026, including approximately $4.1 million of repurchases in Q4.
- Cash generation is highly uneven: Operating cash flow was positive in Q1 2026, nearly flat in Q3 and strongly positive in Q4, but negative in Q2. The latest improvement appears heavily tied to working-capital changes rather than a consistent increase in reported earnings.
- Investment activity remains material: The company continued purchasing investment securities, including $22.9 million in Q4 2026 and more than $20 million in each of the prior two quarters. These purchases may support liquidity and investment income but also expose results to market movements.
- Interest expense consistently exceeds interest income: Net interest expense was negative in every reported period. In Q4 2026, interest expense was $13.2 million versus $7.5 million of interest income, producing net interest expense of $5.8 million.
- Debt and balance-sheet leverage have risen: Q3 2026 short-term debt was approximately $1.01 billion, compared with $179 million at the prior year-end and $52.8 million in the 2024 balance-sheet period. Total liabilities reached $3.27 billion, equal to roughly 78% of reported assets.
- Shareholder dilution is a concern: The latest quarter included $22.4 million of common-equity issuance, and basic weighted-average shares increased to 26.4 million in Q4 2026 from approximately 22.8 million in the 2022 period. In addition, goodwill and intangible assets totaled approximately $391 million in Q3 2026, creating potential impairment risk if acquisitions underperform.
Overall, the statements point to a much larger company than several years ago, with improving equity and occasional strong cash inflows. However, the investment case is balanced by thin margins, negative net interest income, rising short-term debt, dilution and volatile working-capital-driven cash flow. Investors should place particular emphasis on whether future operating cash flow remains positive without relying on large changes in payables or other operating liabilities.
09/11/26 03:32 PM ETAI Generated. May Contain Errors.