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 |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
19 |
14 |
5.01 |
31 |
8.98 |
6.56 |
-8.55 |
10 |
-0.94 |
12 |
59 |
| Consolidated Net Income / (Loss) |
|
19 |
14 |
5.15 |
31 |
8.42 |
5.97 |
-8.71 |
10 |
-0.97 |
14 |
64 |
| Net Income / (Loss) Continuing Operations |
|
19 |
14 |
5.15 |
31 |
8.42 |
5.97 |
-8.71 |
10 |
-0.97 |
14 |
64 |
| Total Pre-Tax Income |
|
24 |
18 |
6.44 |
34 |
10 |
8.02 |
-9.94 |
13 |
-0.31 |
16 |
82 |
| Total Revenue |
|
2,484 |
2,076 |
2,607 |
2,524 |
2,713 |
2,736 |
3,003 |
2,504 |
3,673 |
6,467 |
10,341 |
| Net Interest Income / (Expense) |
|
-3.72 |
-3.86 |
-3.23 |
-1.56 |
-2.90 |
-3.57 |
-6.23 |
-7.56 |
-7.03 |
-10 |
-12 |
| Total Interest Income |
|
6.10 |
6.31 |
6.68 |
8.07 |
7.09 |
6.79 |
6.72 |
5.35 |
5.57 |
5.79 |
6.82 |
| Investment Securities Interest Income |
|
6.10 |
6.31 |
6.68 |
8.07 |
7.09 |
6.79 |
6.72 |
5.35 |
5.57 |
5.79 |
6.82 |
| Total Interest Expense |
|
9.82 |
10 |
9.91 |
9.63 |
9.99 |
10 |
13 |
13 |
13 |
16 |
19 |
| Long-Term Debt Interest Expense |
|
9.82 |
10 |
9.91 |
9.63 |
9.99 |
10 |
13 |
13 |
13 |
16 |
19 |
| Total Non-Interest Income |
|
2,487 |
2,080 |
2,610 |
2,526 |
2,716 |
2,740 |
3,009 |
2,511 |
3,680 |
6,478 |
10,353 |
| Net Realized & Unrealized Capital Gains on Investments |
|
2.71 |
0.78 |
-0.21 |
0.76 |
0.58 |
-2.41 |
-0.22 |
-0.77 |
-0.91 |
1.01 |
2.25 |
| Other Non-Interest Income |
|
2,485 |
2,079 |
2,611 |
2,525 |
2,715 |
2,742 |
3,009 |
2,512 |
3,681 |
6,477 |
10,351 |
| Total Non-Interest Expense |
|
2,460 |
2,058 |
2,601 |
2,508 |
2,703 |
2,729 |
3,007 |
2,493 |
3,675 |
6,452 |
10,264 |
| Other Operating Expenses |
|
2,457 |
2,055 |
2,599 |
2,505 |
2,698 |
2,723 |
3,002 |
2,484 |
3,668 |
6,443 |
10,252 |
| Depreciation Expense |
|
2.79 |
2.81 |
2.95 |
2.85 |
4.71 |
4.64 |
5.00 |
8.58 |
7.58 |
7.64 |
9.42 |
| Other Special Charges |
|
0.09 |
-0.11 |
-0.84 |
0.55 |
-0.18 |
0.84 |
0.23 |
0.45 |
0.10 |
0.97 |
2.04 |
| Nonoperating Income / (Expense), net |
|
0.27 |
0.57 |
0.00 |
18 |
0.20 |
0.46 |
-5.87 |
2.10 |
2.23 |
0.25 |
4.62 |
| Income Tax Expense |
|
4.95 |
4.47 |
1.29 |
3.04 |
1.76 |
2.04 |
-1.23 |
2.86 |
0.66 |
2.25 |
18 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.16 |
0.20 |
0.14 |
-0.01 |
-0.57 |
-0.58 |
-0.16 |
-0.16 |
-0.03 |
1.89 |
4.55 |
| Basic Earnings per Share |
|
$0.81 |
$0.60 |
$0.22 |
$1.34 |
$0.39 |
$0.28 |
($0.36) |
$0.42 |
($0.04) |
$0.47 |
$2.17 |
| Weighted Average Basic Shares Outstanding |
|
23.36M |
23.08M |
22.85M |
23.09M |
23.03M |
23.16M |
23.65M |
23.63M |
24.70M |
24.81M |
27.36M |
| Diluted Earnings per Share |
|
$0.77 |
$0.57 |
$0.21 |
$1.34 |
$0.37 |
$0.27 |
($0.36) |
$0.43 |
($0.04) |
$0.46 |
$2.09 |
| Weighted Average Diluted Shares Outstanding |
|
24.53M |
24.06M |
23.82M |
24.12M |
23.98M |
23.97M |
23.65M |
24.44M |
24.70M |
25.54M |
28.40M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
22.85M |
- |
22.89M |
22.95M |
23.18M |
23.02M |
24.62M |
24.64M |
24.64M |
25.30M |
28.47M |
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 |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
7.73 |
-3.79 |
-4.08 |
-6.77 |
2.03 |
44 |
49 |
-64 |
1.54 |
9.32 |
29 |
| Net Cash From Operating Activities |
|
-4.69 |
-56 |
-9.78 |
7.65 |
-15 |
48 |
-53 |
-89 |
-30 |
61 |
152 |
| Net Cash From Continuing Operating Activities |
|
-12 |
-56 |
-9.78 |
7.65 |
-15 |
48 |
-53 |
-89 |
-30 |
61 |
152 |
| Net Income / (Loss) Continuing Operations |
|
0.00 |
9.27 |
7.06 |
-3.42 |
2.26 |
31 |
161 |
133 |
157 |
69 |
16 |
| Consolidated Net Income / (Loss) |
|
- |
9.27 |
7.06 |
-3.42 |
2.26 |
31 |
161 |
133 |
157 |
69 |
16 |
| Depreciation Expense |
|
0.90 |
1.22 |
1.52 |
2.63 |
2.81 |
2.90 |
11 |
27 |
13 |
11 |
23 |
| Amortization Expense |
|
0.00 |
0.20 |
0.89 |
1.46 |
1.19 |
1.48 |
2.16 |
2.65 |
2.11 |
2.45 |
4.09 |
| Non-Cash Adjustments to Reconcile Net Income |
|
0.29 |
-0.37 |
1.01 |
-259 |
54 |
26 |
-40 |
-2.87 |
46 |
-18 |
5.60 |
| Changes in Operating Assets and Liabilities, net |
|
-13 |
-66 |
-20 |
266 |
-74 |
-14 |
-186 |
-249 |
-248 |
-4.40 |
104 |
| Net Cash From Investing Activities |
|
-13 |
-30 |
-36 |
-18 |
-15 |
49 |
-130 |
-61 |
6.84 |
-64 |
-105 |
| Net Cash From Continuing Investing Activities |
|
-13 |
-30 |
-36 |
-18 |
-15 |
49 |
-130 |
-61 |
6.84 |
-64 |
-105 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-1.78 |
-1.47 |
-2.27 |
-1.32 |
-0.49 |
-0.84 |
-2.11 |
-2.88 |
-4.78 |
-7.26 |
-11 |
| Purchase of Investment Securities |
|
-12 |
-29 |
-34 |
-17 |
-14 |
-3.65 |
-146 |
-57 |
12 |
-56 |
-98 |
| Sale and/or Maturity of Investments |
|
0.06 |
- |
- |
- |
- |
53 |
0.00 |
-0.40 |
0.00 |
0.00 |
4.21 |
| Net Cash From Financing Activities |
|
26 |
83 |
42 |
3.42 |
31 |
-53 |
232 |
86 |
25 |
12 |
-19 |
| Net Cash From Continuing Financing Activities |
|
26 |
83 |
42 |
3.42 |
31 |
-53 |
232 |
86 |
25 |
12 |
-19 |
| Issuance of Debt |
|
12 |
65 |
0.00 |
28 |
95 |
- |
0.00 |
0.00 |
2,030 |
1,896 |
1,960 |
| Repayment of Debt |
|
- |
- |
-32 |
-0.99 |
-44 |
-33 |
48 |
25 |
-2,009 |
-1,981 |
-1,873 |
| Repurchase of Common Equity |
|
-0.10 |
-0.67 |
- |
- |
- |
- |
0.00 |
0.00 |
-9.76 |
-22 |
-5.12 |
| Payment of Dividends |
|
-0.70 |
-1.68 |
-2.11 |
-1.69 |
- |
0.00 |
-21 |
-23 |
-37 |
-42 |
-19 |
| Other Financing Activities, Net |
|
15 |
20 |
76 |
-21 |
-19 |
-20 |
130 |
84 |
52 |
161 |
-82 |
| Cash Interest Paid |
|
4.14 |
6.14 |
9.45 |
12 |
- |
18 |
18 |
21 |
29 |
34 |
43 |
| Cash Income Taxes Paid |
|
13 |
0.15 |
12 |
3.04 |
0.22 |
1.27 |
46 |
43 |
44 |
18 |
11 |
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 |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Change in Cash & Equivalents |
|
8.93 |
-20 |
6.67 |
13 |
-1.71 |
-9.16 |
77 |
-37 |
11 |
63 |
-8.44 |
| Net Cash From Operating Activities |
|
-44 |
-57 |
80 |
83 |
-128 |
110 |
103 |
67 |
195 |
-43 |
0.24 |
| Net Cash From Continuing Operating Activities |
|
-44 |
-57 |
80 |
83 |
-128 |
110 |
103 |
67 |
195 |
-43 |
0.24 |
| Net Income / (Loss) Continuing Operations |
|
19 |
14 |
5.15 |
31 |
8.42 |
5.97 |
-8.71 |
10 |
-0.97 |
14 |
64 |
| Consolidated Net Income / (Loss) |
|
19 |
14 |
5.15 |
31 |
8.42 |
5.97 |
-8.71 |
10 |
-0.97 |
14 |
64 |
| Depreciation Expense |
|
2.79 |
2.81 |
2.95 |
2.85 |
4.71 |
4.64 |
5.00 |
8.58 |
7.58 |
7.64 |
9.42 |
| Amortization Expense |
|
0.52 |
0.69 |
0.61 |
0.62 |
0.67 |
1.02 |
1.17 |
1.25 |
1.64 |
1.13 |
1.13 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-1.43 |
-0.48 |
0.52 |
-17 |
1.00 |
1.26 |
6.03 |
-2.68 |
-0.51 |
1.40 |
-3.74 |
| Changes in Operating Assets and Liabilities, net |
|
-65 |
-74 |
71 |
65 |
-142 |
97 |
99 |
50 |
188 |
-66 |
-71 |
| Net Cash From Investing Activities |
|
-0.43 |
-10 |
-48 |
-5.09 |
15 |
-4.98 |
-54 |
-61 |
-11 |
-28 |
-24 |
| Net Cash From Continuing Investing Activities |
|
-0.43 |
-10 |
-48 |
-5.09 |
15 |
-4.98 |
-54 |
-61 |
-11 |
-28 |
-24 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-1.89 |
-1.94 |
-0.69 |
-2.74 |
-0.61 |
-3.70 |
-2.47 |
-3.90 |
-1.97 |
-4.00 |
-3.24 |
| Purchase of Investment Securities |
|
1.46 |
-7.45 |
-48 |
-1.49 |
16 |
-4.05 |
-53 |
-57 |
-9.59 |
-24 |
-21 |
| Net Cash From Financing Activities |
|
54 |
48 |
-25 |
-64 |
110 |
-114 |
28 |
-42 |
-173 |
134 |
15 |
| Net Cash From Continuing Financing Activities |
|
54 |
48 |
-25 |
-64 |
110 |
-114 |
28 |
-42 |
-173 |
134 |
15 |
| Issuance of Debt |
|
584 |
462 |
411 |
- |
542 |
429 |
512 |
477 |
371 |
1,072 |
1,550 |
| Repayment of Debt |
|
-552 |
-526 |
-418 |
-45 |
-454 |
-544 |
-433 |
-442 |
-429 |
-1,062 |
-1,752 |
| Repurchase of Common Equity |
|
-4.90 |
-12 |
-5.37 |
- |
0.00 |
-5.12 |
- |
- |
-2.40 |
-0.66 |
-1.04 |
| Payment of Dividends |
|
-28 |
-4.65 |
-4.58 |
-4.58 |
-4.63 |
-4.64 |
-4.61 |
-4.92 |
-4.98 |
-4.94 |
-5.68 |
| Other Financing Activities, Net |
|
54 |
129 |
-8.04 |
-14 |
27 |
10 |
-47 |
-72 |
-108 |
129 |
107 |
| Cash Interest Paid |
|
8.49 |
8.05 |
8.69 |
9.01 |
11 |
8.85 |
12 |
11 |
11 |
15 |
15 |
| Cash Income Taxes Paid |
|
3.12 |
9.10 |
4.58 |
1.65 |
2.93 |
4.41 |
2.74 |
0.77 |
0.76 |
5.22 |
12 |
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 |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
327 |
437 |
479 |
743 |
705 |
758 |
1,192 |
1,443 |
1,546 |
1,828 |
2,215 |
| Cash and Due from Banks |
|
21 |
17 |
13 |
6.29 |
8.32 |
52 |
101 |
38 |
39 |
49 |
78 |
| 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 |
|
2.85 |
3.48 |
6.61 |
8.02 |
6.73 |
5.68 |
8.61 |
9.85 |
13 |
20 |
46 |
| Goodwill |
|
4.88 |
4.62 |
8.88 |
8.88 |
8.88 |
8.88 |
101 |
101 |
101 |
200 |
229 |
| Intangible Assets |
|
2.37 |
1.99 |
4.07 |
6.86 |
5.85 |
4.97 |
94 |
68 |
63 |
102 |
137 |
| Other Assets |
|
287 |
410 |
446 |
442 |
455 |
508 |
732 |
1,146 |
1,305 |
1,435 |
1,726 |
| Total Liabilities & Shareholders' Equity |
|
327 |
437 |
479 |
743 |
705 |
758 |
1,192 |
1,443 |
1,546 |
1,828 |
2,215 |
| Total Liabilities |
|
271 |
374 |
405 |
674 |
633 |
653 |
828 |
952 |
945 |
1,166 |
1,513 |
| Short-Term Debt |
|
207 |
263 |
229 |
526 |
368 |
305 |
288 |
281 |
378 |
59 |
72 |
| Accrued Interest Payable |
|
5.33 |
7.66 |
4.95 |
5.13 |
6.14 |
10 |
19 |
22 |
20 |
17 |
34 |
| Other Short-Term Payables |
|
57 |
96 |
170 |
134 |
167 |
241 |
403 |
534 |
525 |
808 |
1,008 |
| Long-Term Debt |
|
- |
- |
0.00 |
0.00 |
92 |
93 |
93 |
94 |
0.00 |
249 |
348 |
| Other Long-Term Liabilities |
|
0.91 |
7.25 |
1.12 |
8.02 |
0.00 |
3.86 |
25 |
21 |
21 |
33 |
50 |
| 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 |
|
56 |
63 |
73 |
69 |
73 |
105 |
364 |
490 |
600 |
662 |
703 |
| Total Preferred & Common Equity |
|
56 |
63 |
70 |
66 |
70 |
101 |
363 |
489 |
599 |
608 |
650 |
| 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 |
|
56 |
63 |
70 |
66 |
70 |
101 |
363 |
489 |
599 |
608 |
650 |
| Common Stock |
|
23 |
22 |
24 |
25 |
27 |
0.07 |
151 |
167 |
169 |
169 |
185 |
| Retained Earnings |
|
33 |
41 |
46 |
41 |
43 |
74 |
212 |
322 |
441 |
467 |
464 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
-1.03 |
0.06 |
0.21 |
| Noncontrolling Interest |
|
- |
0.00 |
3.43 |
3.41 |
2.91 |
3.89 |
1.32 |
1.86 |
1.27 |
54 |
53 |
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 |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
1.52% |
11.77% |
3.03% |
8.82% |
-37.11% |
14.27% |
39.19% |
7.28% |
13.76% |
4.27% |
13.05% |
| EBITDA Growth |
|
-30.57% |
62.13% |
-20.78% |
-102.14% |
2,121.38% |
651.28% |
288.46% |
19.40% |
10.66% |
-65.68% |
-34.01% |
| EBIT Growth |
|
-32.39% |
62.47% |
-29.44% |
-141.62% |
136.20% |
2,275.32% |
299.33% |
9.74% |
21.92% |
-70.08% |
-61.93% |
| NOPAT Growth |
|
-14.63% |
25.56% |
-22.42% |
-144.48% |
135.69% |
2,760.91% |
300.91% |
5.14% |
17.64% |
-67.66% |
-65.99% |
| Net Income Growth |
|
-14.63% |
31.48% |
-23.81% |
-148.40% |
166.16% |
1,292.18% |
411.02% |
-17.30% |
17.80% |
-55.97% |
-77.05% |
| EPS Growth |
|
-8.26% |
30.00% |
-23.08% |
-148.00% |
164.58% |
1,290.32% |
411.02% |
-38.76% |
16.33% |
-55.21% |
-75.00% |
| Operating Cash Flow Growth |
|
71.99% |
-1,097.10% |
82.58% |
178.17% |
-290.07% |
429.84% |
-209.84% |
-69.34% |
65.99% |
300.95% |
150.02% |
| Free Cash Flow Firm Growth |
|
270.61% |
-396.47% |
156.51% |
-1,061.31% |
121.60% |
-4.55% |
-292.02% |
109.44% |
274.65% |
41.86% |
-317.46% |
| Invested Capital Growth |
|
-4.13% |
24.07% |
-7.33% |
96.82% |
-10.55% |
-5.60% |
48.19% |
16.17% |
13.09% |
-0.89% |
15.80% |
| Revenue Q/Q Growth |
|
0.67% |
4.33% |
-5.51% |
6.15% |
-16.09% |
17.63% |
6.95% |
-0.88% |
12.46% |
0.00% |
-0.15% |
| EBITDA Q/Q Growth |
|
2.87% |
-1.44% |
-4.30% |
-107.43% |
44.35% |
131.24% |
25.99% |
-3.66% |
4.43% |
0.00% |
11.37% |
| EBIT Q/Q Growth |
|
3.58% |
-3.44% |
-6.93% |
-9,600.00% |
1,450.43% |
173.68% |
20.82% |
-1.43% |
5.07% |
0.00% |
-4.36% |
| NOPAT Q/Q Growth |
|
16.85% |
-17.79% |
0.28% |
-6,948.18% |
39,862.61% |
168.55% |
18.92% |
-10.34% |
1.58% |
0.00% |
-17.85% |
| Net Income Q/Q Growth |
|
16.85% |
-13.91% |
0.17% |
-533.33% |
7,396.77% |
155.38% |
25.55% |
-9.27% |
2.93% |
0.00% |
-56.73% |
| EPS Q/Q Growth |
|
16.28% |
-15.03% |
5.26% |
-469.23% |
0.00% |
155.03% |
25.55% |
-14.84% |
-2.16% |
0.00% |
-55.63% |
| Operating Cash Flow Q/Q Growth |
|
-144.71% |
25.00% |
87.77% |
-93.01% |
-206.24% |
198.50% |
43.83% |
-429.12% |
-201.81% |
163.81% |
-9.44% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-303.64% |
203.66% |
-22.33% |
51,130.70% |
-4.08% |
-95.62% |
125.99% |
-63.82% |
0.00% |
9.86% |
| Invested Capital Q/Q Growth |
|
-6.54% |
6.76% |
-11.63% |
1.92% |
-8.86% |
-5.55% |
6.83% |
-2.39% |
5.88% |
0.00% |
3.17% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.17% |
0.24% |
0.18% |
0.00% |
0.12% |
0.77% |
2.14% |
2.38% |
2.32% |
0.76% |
0.47% |
| EBIT Margin |
|
0.15% |
0.22% |
0.15% |
-0.06% |
0.03% |
0.69% |
1.97% |
2.01% |
2.16% |
0.62% |
0.22% |
| Profit (Net Income) Margin |
|
0.12% |
0.14% |
0.10% |
-0.04% |
0.05% |
0.58% |
2.11% |
1.63% |
1.69% |
0.71% |
0.14% |
| Tax Burden Percent |
|
77.08% |
59.57% |
65.50% |
100.23% |
69.03% |
83.14% |
83.47% |
79.97% |
77.16% |
83.40% |
74.49% |
| Interest Burden Percent |
|
100.00% |
104.72% |
102.84% |
78.14% |
207.41% |
100.93% |
128.65% |
101.19% |
101.33% |
137.98% |
87.24% |
| Effective Tax Rate |
|
22.92% |
40.43% |
34.50% |
0.00% |
30.97% |
16.86% |
16.53% |
20.03% |
22.84% |
16.60% |
25.51% |
| Return on Invested Capital (ROIC) |
|
2.62% |
3.00% |
2.18% |
-0.68% |
0.19% |
6.03% |
20.05% |
16.33% |
16.78% |
5.13% |
1.74% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.62% |
3.18% |
2.26% |
-0.78% |
0.43% |
6.09% |
29.25% |
16.75% |
17.32% |
10.67% |
1.10% |
| Return on Net Nonoperating Assets (RNNOA) |
|
10.75% |
12.54% |
8.18% |
-4.13% |
3.00% |
29.46% |
48.60% |
14.82% |
11.96% |
5.80% |
0.59% |
| Return on Equity (ROE) |
|
13.38% |
15.55% |
10.36% |
-4.81% |
3.19% |
35.49% |
68.65% |
31.15% |
28.74% |
10.94% |
2.32% |
| Cash Return on Invested Capital (CROIC) |
|
6.84% |
-18.48% |
9.79% |
-65.92% |
11.33% |
11.79% |
-18.78% |
1.37% |
4.49% |
6.03% |
-12.91% |
| Operating Return on Assets (OROA) |
|
2.90% |
3.89% |
2.29% |
-0.71% |
0.22% |
5.13% |
15.37% |
12.49% |
13.42% |
3.56% |
1.21% |
| Return on Assets (ROA) |
|
2.23% |
2.43% |
1.54% |
-0.56% |
0.31% |
4.30% |
16.51% |
10.10% |
10.49% |
4.09% |
0.78% |
| Return on Common Equity (ROCE) |
|
13.38% |
15.55% |
10.10% |
-4.58% |
3.05% |
34.13% |
67.89% |
31.04% |
28.66% |
10.46% |
2.14% |
| Return on Equity Simple (ROE_SIMPLE) |
|
12.60% |
14.64% |
10.15% |
-5.20% |
3.25% |
31.18% |
44.38% |
27.24% |
26.17% |
11.36% |
2.44% |
| Net Operating Profit after Tax (NOPAT) |
|
7.05 |
8.85 |
6.87 |
-3.06 |
1.09 |
31 |
125 |
132 |
155 |
50 |
18 |
| NOPAT Margin |
|
0.12% |
0.13% |
0.10% |
-0.04% |
0.02% |
0.57% |
1.64% |
1.61% |
1.67% |
0.52% |
0.17% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-0.18% |
-0.08% |
0.10% |
-0.24% |
-0.07% |
-9.20% |
-0.41% |
-0.55% |
-5.54% |
0.64% |
| 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 |
|
99.85% |
99.78% |
99.85% |
100.06% |
99.97% |
99.31% |
98.03% |
97.99% |
97.84% |
99.38% |
99.78% |
| Earnings before Interest and Taxes (EBIT) |
|
9.15 |
15 |
10 |
-4.37 |
1.58 |
38 |
150 |
164 |
201 |
60 |
24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
10 |
16 |
13 |
-0.28 |
5.58 |
42 |
163 |
194 |
215 |
74 |
51 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.98 |
1.36 |
1.28 |
1.12 |
1.04 |
1.04 |
1.24 |
1.36 |
1.37 |
1.21 |
0.83 |
| Price to Tangible Book Value (P/TBV) |
|
1.12 |
1.52 |
1.57 |
1.47 |
1.32 |
1.21 |
2.67 |
2.08 |
1.89 |
2.41 |
1.91 |
| Price to Revenue (P/Rev) |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.06 |
0.08 |
0.09 |
0.08 |
0.05 |
| Price to Earnings (P/E) |
|
7.74 |
9.29 |
12.63 |
0.00 |
32.48 |
3.46 |
2.81 |
5.02 |
5.26 |
10.75 |
31.26 |
| Dividend Yield |
|
1.28% |
1.95% |
2.36% |
3.06% |
0.00% |
0.00% |
7.44% |
0.00% |
4.53% |
5.59% |
3.64% |
| Earnings Yield |
|
12.91% |
10.77% |
7.92% |
0.00% |
3.08% |
28.92% |
35.56% |
19.91% |
19.02% |
9.30% |
3.20% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.92 |
1.02 |
1.02 |
1.00 |
0.99 |
0.90 |
0.98 |
1.16 |
1.19 |
1.08 |
0.83 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.04 |
0.05 |
0.04 |
0.08 |
0.11 |
0.08 |
0.10 |
0.12 |
0.13 |
0.11 |
0.09 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
23.98 |
20.39 |
23.96 |
0.00 |
94.44 |
10.85 |
4.48 |
5.17 |
5.40 |
14.23 |
18.24 |
| Enterprise Value to EBIT (EV/EBIT) |
|
26.32 |
22.34 |
29.47 |
0.00 |
333.46 |
12.12 |
4.87 |
6.11 |
5.80 |
17.52 |
38.45 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
34.15 |
37.51 |
45.00 |
0.00 |
483.09 |
14.58 |
5.83 |
7.64 |
7.51 |
21.00 |
51.61 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
78.08 |
0.00 |
9.49 |
0.00 |
0.00 |
0.00 |
17.25 |
6.15 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
13.11 |
0.00 |
10.04 |
0.00 |
8.24 |
7.46 |
0.00 |
90.88 |
28.06 |
17.88 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
3.70 |
4.16 |
3.14 |
7.62 |
6.34 |
3.79 |
1.05 |
0.76 |
0.63 |
0.47 |
0.60 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.27 |
0.88 |
0.26 |
0.19 |
0.00 |
0.38 |
0.50 |
| Financial Leverage |
|
4.10 |
3.94 |
3.61 |
5.32 |
6.96 |
4.83 |
1.66 |
0.88 |
0.69 |
0.54 |
0.53 |
| Leverage Ratio |
|
5.99 |
6.40 |
6.72 |
8.59 |
10.22 |
8.25 |
4.16 |
3.08 |
2.74 |
2.67 |
2.96 |
| Compound Leverage Factor |
|
5.99 |
6.71 |
6.91 |
6.72 |
21.20 |
8.32 |
5.35 |
3.12 |
2.78 |
3.69 |
2.58 |
| Debt to Total Capital |
|
78.73% |
80.61% |
75.86% |
88.39% |
86.37% |
79.14% |
51.15% |
43.33% |
38.66% |
31.77% |
37.45% |
| Short-Term Debt to Total Capital |
|
78.73% |
80.61% |
75.86% |
88.39% |
69.13% |
60.73% |
38.63% |
32.46% |
38.66% |
6.10% |
6.44% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
17.25% |
18.40% |
12.52% |
10.87% |
0.00% |
25.67% |
31.01% |
| 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% |
0.00% |
1.13% |
0.57% |
0.55% |
0.77% |
0.18% |
0.22% |
0.13% |
5.59% |
4.73% |
| Common Equity to Total Capital |
|
21.27% |
19.39% |
23.00% |
11.03% |
13.08% |
20.09% |
48.67% |
56.46% |
61.21% |
62.64% |
57.82% |
| Debt to EBITDA |
|
20.63 |
16.16 |
17.79 |
-1,906.87 |
82.45 |
9.49 |
2.34 |
1.93 |
1.76 |
4.17 |
8.18 |
| Net Debt to EBITDA |
|
18.54 |
15.11 |
16.78 |
-1,884.08 |
80.96 |
8.24 |
1.72 |
1.73 |
1.58 |
3.52 |
6.67 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
16.47 |
2.21 |
0.57 |
0.48 |
0.00 |
3.37 |
6.78 |
| Debt to NOPAT |
|
29.38 |
29.72 |
33.41 |
-172.25 |
421.78 |
12.75 |
3.05 |
2.85 |
2.45 |
6.16 |
23.16 |
| Net Debt to NOPAT |
|
26.41 |
27.78 |
31.51 |
-170.19 |
414.15 |
11.07 |
2.24 |
2.56 |
2.19 |
5.19 |
18.88 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
84.23 |
2.97 |
0.75 |
0.72 |
0.00 |
4.98 |
19.18 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
2.52% |
4.81% |
4.46% |
3.83% |
1.11% |
0.37% |
0.29% |
4.40% |
7.87% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
18 |
-54 |
31 |
-296 |
64 |
61 |
-117 |
11 |
41 |
59 |
-135 |
| Operating Cash Flow to CapEx |
|
-262.95% |
-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% |
| Free Cash Flow to Firm to Interest Expense |
|
4.26 |
-8.62 |
3.04 |
-21.31 |
3.73 |
3.24 |
-5.90 |
0.50 |
1.31 |
1.49 |
-2.92 |
| Operating Cash Flow to Interest Expense |
|
-1.09 |
-8.89 |
-0.97 |
0.55 |
-0.85 |
2.54 |
-2.65 |
-4.05 |
-0.96 |
1.54 |
3.30 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.50 |
-9.12 |
-1.19 |
0.46 |
-0.88 |
2.50 |
-2.76 |
-4.19 |
-1.11 |
1.36 |
3.07 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
19.22 |
17.77 |
15.27 |
12.46 |
6.61 |
7.47 |
7.81 |
6.20 |
6.22 |
5.74 |
5.42 |
| Fixed Asset Turnover |
|
2,681.98 |
2,143.56 |
1,386.08 |
1,040.47 |
648.90 |
881.57 |
1,065.76 |
885.01 |
831.01 |
591.08 |
333.14 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
263 |
326 |
303 |
595 |
533 |
503 |
745 |
865 |
979 |
970 |
1,123 |
| Invested Capital Turnover |
|
22.59 |
23.02 |
22.23 |
16.95 |
8.48 |
10.56 |
12.20 |
10.14 |
10.07 |
9.94 |
10.47 |
| Increase / (Decrease) in Invested Capital |
|
-11 |
63 |
-24 |
293 |
-63 |
-30 |
242 |
120 |
113 |
-8.73 |
153 |
| Enterprise Value (EV) |
|
241 |
332 |
309 |
597 |
527 |
455 |
730 |
1,005 |
1,162 |
1,051 |
937 |
| Market Capitalization |
|
55 |
86 |
89 |
74 |
72 |
106 |
449 |
666 |
822 |
737 |
541 |
| Book Value per Share |
|
$8.04 |
$9.05 |
$9.90 |
$9.34 |
$9.91 |
$14.36 |
$32.56 |
$42.44 |
$25.76 |
$26.54 |
$26.38 |
| Tangible Book Value per Share |
|
$7.00 |
$8.10 |
$8.06 |
$7.10 |
$7.81 |
$12.39 |
$15.09 |
$27.77 |
$18.72 |
$13.37 |
$11.51 |
| Total Capital |
|
263 |
326 |
303 |
595 |
533 |
503 |
745 |
865 |
979 |
970 |
1,123 |
| Total Debt |
|
207 |
263 |
229 |
526 |
460 |
398 |
381 |
375 |
378 |
308 |
421 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
92 |
93 |
93 |
94 |
0.00 |
249 |
348 |
| Net Debt |
|
186 |
246 |
216 |
520 |
452 |
346 |
280 |
337 |
339 |
260 |
343 |
| Capital Expenditures (CapEx) |
|
1.78 |
1.47 |
2.27 |
1.32 |
0.49 |
0.84 |
2.11 |
2.88 |
4.78 |
7.26 |
11 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
-0.42 |
-0.20 |
0.36 |
-1.17 |
-0.29 |
-36 |
-1.56 |
-2.05 |
-19 |
2.32 |
| Net Nonoperating Obligations (NNO) |
|
207 |
263 |
229 |
526 |
460 |
398 |
381 |
375 |
378 |
308 |
421 |
| Total Depreciation and Amortization (D&A) |
|
0.90 |
1.42 |
2.41 |
4.09 |
4.00 |
4.38 |
13 |
30 |
15 |
14 |
27 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.51 |
$0.67 |
$0.51 |
($0.24) |
$0.16 |
$2.17 |
$9.57 |
$5.81 |
$6.68 |
$2.97 |
$0.73 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
13.93M |
13.96M |
14.06M |
14.06M |
14.06M |
14.06M |
16.69M |
22.81M |
23.40M |
23.09M |
23.63M |
| Adjusted Diluted Earnings per Share |
|
$0.50 |
$0.65 |
$0.50 |
($0.24) |
$0.16 |
$2.16 |
$8.90 |
$5.45 |
$6.34 |
$2.84 |
$0.71 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
14.13M |
14.24M |
14.24M |
14.06M |
14.17M |
14.16M |
17.94M |
24.33M |
24.65M |
24.12M |
24.44M |
| 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 |
|
13.95M |
14.04M |
14.06M |
14.06M |
14.06M |
14.07M |
22.58M |
23.38M |
23.34M |
22.95M |
24.64M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
7.04 |
8.79 |
6.83 |
-1.22 |
1.09 |
31 |
125 |
132 |
154 |
50 |
19 |
| Normalized NOPAT Margin |
|
0.12% |
0.13% |
0.10% |
-0.02% |
0.02% |
0.57% |
1.64% |
1.61% |
1.66% |
0.51% |
0.17% |
| Pre Tax Income Margin |
|
0.15% |
0.23% |
0.15% |
-0.04% |
0.07% |
0.69% |
2.53% |
2.04% |
2.19% |
0.85% |
0.19% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.12 |
2.35 |
1.04 |
-0.31 |
0.09 |
1.99 |
7.54 |
7.48 |
6.36 |
1.52 |
0.53 |
| NOPAT to Interest Expense |
|
1.64 |
1.40 |
0.68 |
-0.22 |
0.06 |
1.65 |
6.30 |
5.98 |
4.91 |
1.27 |
0.39 |
| EBIT Less CapEx to Interest Expense |
|
1.71 |
2.12 |
0.81 |
-0.41 |
0.06 |
1.95 |
7.44 |
7.35 |
6.21 |
1.33 |
0.30 |
| NOPAT Less CapEx to Interest Expense |
|
1.22 |
1.17 |
0.46 |
-0.31 |
0.04 |
1.61 |
6.19 |
5.85 |
4.76 |
1.08 |
0.16 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
9.90% |
18.07% |
29.87% |
-49.34% |
0.00% |
0.00% |
13.17% |
17.02% |
23.90% |
60.62% |
118.68% |
| Augmented Payout Ratio |
|
11.32% |
25.28% |
29.87% |
-49.34% |
0.00% |
0.00% |
13.17% |
17.02% |
30.13% |
92.93% |
151.00% |
Quarterly Metrics And Ratios for Gold.com
This table displays calculated financial ratios and metrics derived from Gold.com's official financial filings.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
25,296,992.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
25,296,992.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.53 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
30.58% |
6.33% |
12.68% |
-19.14% |
9.23% |
31.83% |
15.17% |
-0.81% |
35.39% |
- |
244.39% |
| EBITDA Growth |
|
-55.94% |
-53.72% |
-82.38% |
-66.77% |
-43.11% |
-38.17% |
-79.06% |
6.15% |
-56.51% |
- |
4,084.92% |
| EBIT Growth |
|
-58.84% |
-57.79% |
-87.42% |
-71.07% |
-57.85% |
-57.70% |
-163.15% |
-32.07% |
-125.51% |
- |
1,996.48% |
| NOPAT Growth |
|
-58.13% |
-58.94% |
-87.20% |
-64.68% |
-56.03% |
-58.39% |
-155.24% |
-41.78% |
-121.58% |
- |
2,222.16% |
| Net Income Growth |
|
-58.04% |
-58.45% |
-85.68% |
-26.23% |
-55.66% |
-57.21% |
-268.96% |
-67.16% |
-111.53% |
- |
835.38% |
| EPS Growth |
|
-57.92% |
-57.78% |
-85.62% |
-25.14% |
-51.95% |
-52.63% |
-271.43% |
-67.91% |
-110.81% |
- |
680.56% |
| Operating Cash Flow Growth |
|
-115.83% |
82.51% |
0.00% |
212.61% |
-188.12% |
291.74% |
28.95% |
-19.17% |
253.23% |
- |
-99.77% |
| Free Cash Flow Firm Growth |
|
-690.45% |
701.76% |
627.28% |
132.52% |
5.77% |
-200.55% |
-1,463.51% |
-719.56% |
45.44% |
- |
-395.47% |
| Invested Capital Growth |
|
20.97% |
0.00% |
-0.83% |
-0.89% |
15.31% |
0.00% |
18.76% |
15.80% |
6.65% |
- |
85.12% |
| Revenue Q/Q Growth |
|
-20.44% |
-16.42% |
0.00% |
-3.19% |
0.00% |
0.87% |
9.73% |
-16.62% |
46.69% |
- |
59.89% |
| EBITDA Q/Q Growth |
|
-54.13% |
-20.81% |
0.00% |
95.35% |
0.00% |
-13.93% |
-84.14% |
890.12% |
-67.83% |
- |
260.90% |
| EBIT Q/Q Growth |
|
-57.43% |
-24.52% |
0.00% |
149.64% |
0.00% |
-24.25% |
-153.83% |
368.53% |
-123.29% |
- |
396.75% |
| NOPAT Q/Q Growth |
|
-54.72% |
-27.90% |
0.00% |
184.02% |
0.00% |
-31.77% |
-150.56% |
399.35% |
-120.90% |
- |
353.79% |
| Net Income Q/Q Growth |
|
-54.73% |
-26.46% |
0.00% |
500.21% |
0.00% |
-29.03% |
-245.77% |
216.67% |
-109.56% |
- |
373.37% |
| EPS Q/Q Growth |
|
-56.98% |
-25.97% |
0.00% |
538.10% |
0.00% |
-27.03% |
-233.33% |
219.44% |
-109.30% |
- |
354.35% |
| Operating Cash Flow Q/Q Growth |
|
39.84% |
-29.69% |
0.00% |
3.89% |
-253.93% |
186.31% |
-6.57% |
-34.88% |
191.82% |
- |
100.55% |
| Free Cash Flow Firm Q/Q Growth |
|
-96.19% |
764.56% |
0.00% |
82.20% |
0.00% |
-609.12% |
81.44% |
17.21% |
49.93% |
- |
-277.53% |
| Invested Capital Q/Q Growth |
|
-5.85% |
-100.00% |
0.00% |
5.81% |
0.00% |
-10.82% |
14.90% |
3.17% |
0.89% |
- |
69.32% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
1.09% |
1.03% |
0.33% |
0.77% |
0.57% |
0.48% |
0.07% |
0.83% |
0.18% |
- |
0.85% |
| EBIT Margin |
|
0.95% |
0.86% |
0.22% |
0.64% |
0.37% |
0.28% |
-0.14% |
0.44% |
-0.07% |
- |
0.75% |
| Profit (Net Income) Margin |
|
0.76% |
0.67% |
0.20% |
1.23% |
0.31% |
0.22% |
-0.29% |
0.41% |
-0.03% |
- |
0.62% |
| Tax Burden Percent |
|
79.31% |
75.76% |
80.03% |
91.05% |
82.75% |
74.53% |
87.61% |
78.03% |
312.22% |
- |
78.33% |
| Interest Burden Percent |
|
101.15% |
103.19% |
113.44% |
211.33% |
102.01% |
106.10% |
244.38% |
119.22% |
12.22% |
- |
105.99% |
| Effective Tax Rate |
|
20.69% |
24.24% |
19.97% |
8.95% |
17.25% |
25.47% |
0.00% |
21.97% |
0.00% |
- |
21.67% |
| Return on Invested Capital (ROIC) |
|
8.86% |
0.00% |
0.00% |
5.77% |
3.04% |
4.59% |
-1.04% |
3.56% |
-0.53% |
- |
8.65% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.94% |
0.00% |
0.00% |
10.51% |
3.09% |
4.84% |
-2.66% |
4.01% |
-0.33% |
- |
9.13% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.85% |
0.00% |
0.00% |
5.72% |
1.81% |
2.05% |
-1.50% |
2.14% |
-0.20% |
- |
8.55% |
| Return on Equity (ROE) |
|
13.71% |
0.00% |
0.00% |
11.49% |
4.85% |
6.64% |
-2.53% |
5.71% |
-0.73% |
- |
17.20% |
| Cash Return on Invested Capital (CROIC) |
|
-3.69% |
0.00% |
0.00% |
6.38% |
-10.27% |
-193.45% |
-14.95% |
-12.91% |
-5.79% |
- |
-54.58% |
| Operating Return on Assets (OROA) |
|
6.57% |
0.00% |
0.00% |
3.66% |
2.00% |
1.56% |
-0.77% |
2.36% |
-0.36% |
- |
5.39% |
| Return on Assets (ROA) |
|
5.27% |
0.00% |
0.00% |
7.04% |
1.68% |
1.24% |
-1.65% |
2.20% |
-0.14% |
- |
4.48% |
| Return on Common Equity (ROCE) |
|
13.68% |
0.00% |
0.00% |
10.98% |
4.64% |
6.11% |
-2.42% |
5.26% |
-0.67% |
- |
15.99% |
| Return on Equity Simple (ROE_SIMPLE) |
|
22.36% |
0.00% |
0.00% |
0.00% |
9.57% |
8.24% |
5.69% |
0.00% |
1.00% |
- |
10.24% |
| Net Operating Profit after Tax (NOPAT) |
|
19 |
14 |
4.54 |
15 |
8.25 |
5.63 |
-2.85 |
8.52 |
-1.78 |
- |
60 |
| NOPAT Margin |
|
0.76% |
0.65% |
0.17% |
0.58% |
0.30% |
0.21% |
-0.09% |
0.34% |
-0.05% |
- |
0.58% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.07% |
0.00% |
-0.18% |
-4.75% |
-0.05% |
-0.24% |
1.62% |
-0.45% |
-0.19% |
- |
-0.48% |
| 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 |
|
99.05% |
99.14% |
99.78% |
99.36% |
99.63% |
99.72% |
100.14% |
99.56% |
100.07% |
- |
99.25% |
| Earnings before Interest and Taxes (EBIT) |
|
24 |
18 |
5.68 |
16 |
9.97 |
7.56 |
-4.07 |
11 |
-2.54 |
- |
77 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
27 |
21 |
8.63 |
20 |
15 |
13 |
2.10 |
21 |
6.67 |
- |
88 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.14 |
0.00 |
1.19 |
1.18 |
1.65 |
1.03 |
0.90 |
0.83 |
0.99 |
- |
1.20 |
| Price to Tangible Book Value (P/TBV) |
|
1.57 |
0.00 |
1.79 |
2.34 |
3.22 |
1.98 |
1.83 |
1.91 |
2.25 |
- |
2.22 |
| Price to Revenue (P/Rev) |
|
0.07 |
0.07 |
0.00 |
0.07 |
0.10 |
0.06 |
0.05 |
0.05 |
0.05 |
- |
0.04 |
| Price to Earnings (P/E) |
|
5.11 |
6.18 |
0.00 |
10.44 |
17.19 |
12.25 |
15.26 |
31.26 |
86.17 |
- |
12.59 |
| Dividend Yield |
|
6.32% |
6.13% |
5.93% |
5.76% |
4.10% |
2.94% |
3.18% |
3.64% |
3.09% |
- |
2.00% |
| Earnings Yield |
|
19.56% |
16.19% |
0.00% |
9.58% |
5.82% |
8.17% |
6.55% |
3.20% |
1.16% |
- |
7.94% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.06 |
0.00 |
1.08 |
1.06 |
1.33 |
0.98 |
0.84 |
0.83 |
0.92 |
- |
1.01 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.10 |
0.00 |
0.00 |
0.11 |
0.14 |
0.09 |
0.08 |
0.09 |
0.09 |
- |
0.09 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.38 |
0.00 |
0.00 |
13.22 |
22.72 |
17.16 |
19.71 |
18.24 |
24.29 |
- |
14.62 |
| Enterprise Value to EBIT (EV/EBIT) |
|
5.84 |
0.00 |
0.00 |
16.07 |
30.52 |
25.77 |
35.68 |
38.45 |
87.44 |
- |
20.18 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
7.57 |
0.00 |
0.00 |
19.27 |
36.03 |
29.92 |
41.15 |
51.61 |
146.12 |
- |
25.64 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
16.89 |
0.00 |
6.39 |
5.41 |
6.15 |
2.18 |
- |
9.27 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
16.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.57 |
0.00 |
0.56 |
0.47 |
0.60 |
0.42 |
0.56 |
0.60 |
0.63 |
- |
1.22 |
| Long-Term Debt to Equity |
|
0.51 |
0.00 |
0.50 |
0.38 |
0.51 |
0.34 |
0.46 |
0.50 |
0.42 |
- |
0.11 |
| Financial Leverage |
|
0.54 |
0.00 |
0.60 |
0.54 |
0.59 |
0.42 |
0.56 |
0.53 |
0.61 |
- |
0.94 |
| Leverage Ratio |
|
2.62 |
0.00 |
2.84 |
2.67 |
2.92 |
2.81 |
3.00 |
2.96 |
3.38 |
- |
3.96 |
| Compound Leverage Factor |
|
2.66 |
0.00 |
3.22 |
5.65 |
2.98 |
2.98 |
7.33 |
3.53 |
0.41 |
- |
4.20 |
| Debt to Total Capital |
|
36.48% |
0.00% |
35.97% |
31.77% |
37.44% |
29.74% |
35.99% |
37.45% |
38.49% |
- |
55.00% |
| Short-Term Debt to Total Capital |
|
4.14% |
0.00% |
3.90% |
6.10% |
5.35% |
5.57% |
6.85% |
6.44% |
12.61% |
- |
49.98% |
| Long-Term Debt to Total Capital |
|
32.34% |
0.00% |
32.07% |
25.67% |
32.09% |
24.17% |
29.15% |
31.01% |
25.88% |
- |
5.03% |
| 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 |
|
0.18% |
0.00% |
0.42% |
5.59% |
5.05% |
5.60% |
4.90% |
4.73% |
4.69% |
- |
2.96% |
| Common Equity to Total Capital |
|
63.35% |
0.00% |
63.61% |
62.64% |
57.51% |
64.66% |
59.11% |
57.82% |
56.82% |
- |
42.04% |
| Debt to EBITDA |
|
1.86 |
0.00 |
0.00 |
3.96 |
6.40 |
5.21 |
8.49 |
8.18 |
10.21 |
- |
7.95 |
| Net Debt to EBITDA |
|
1.70 |
0.00 |
0.00 |
3.33 |
5.64 |
4.51 |
6.01 |
6.67 |
8.12 |
- |
6.92 |
| Long-Term Debt to EBITDA |
|
1.65 |
0.00 |
0.00 |
3.20 |
5.48 |
4.24 |
6.88 |
6.78 |
6.87 |
- |
0.73 |
| Debt to NOPAT |
|
2.61 |
0.00 |
0.00 |
5.77 |
10.14 |
9.09 |
17.72 |
23.16 |
61.43 |
- |
13.94 |
| Net Debt to NOPAT |
|
2.39 |
0.00 |
0.00 |
4.86 |
8.95 |
7.87 |
12.55 |
18.88 |
48.87 |
- |
12.14 |
| Long-Term Debt to NOPAT |
|
2.32 |
0.00 |
0.00 |
4.66 |
8.69 |
7.38 |
14.35 |
19.18 |
41.31 |
- |
1.27 |
| Noncontrolling Interest Sharing Ratio |
|
0.24% |
0.00% |
0.00% |
4.40% |
4.42% |
7.97% |
4.45% |
7.87% |
7.84% |
- |
7.04% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-141 |
937 |
12 |
23 |
-133 |
-942 |
-175 |
-145 |
-72 |
- |
-866 |
| Operating Cash Flow to CapEx |
|
-2,346.87% |
-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% |
| Free Cash Flow to Firm to Interest Expense |
|
-14.35 |
92.13 |
1.23 |
2.43 |
-13.30 |
-90.90 |
-13.50 |
-11.22 |
-5.75 |
- |
-45.52 |
| Operating Cash Flow to Interest Expense |
|
-4.51 |
-5.65 |
0.00 |
8.60 |
-12.77 |
10.62 |
7.94 |
5.19 |
15.51 |
- |
0.01 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-4.70 |
-5.84 |
0.00 |
8.32 |
-12.83 |
10.26 |
7.75 |
4.89 |
15.35 |
- |
-0.16 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
6.89 |
0.00 |
0.00 |
5.75 |
5.43 |
5.66 |
5.70 |
5.42 |
5.17 |
- |
7.23 |
| Fixed Asset Turnover |
|
775.33 |
0.00 |
0.00 |
591.33 |
566.70 |
440.87 |
453.18 |
333.14 |
363.68 |
- |
579.11 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
922 |
0.00 |
917 |
970 |
1,063 |
948 |
1,089 |
1,123 |
1,133 |
- |
2,015 |
| Invested Capital Turnover |
|
11.73 |
0.00 |
0.00 |
9.95 |
10.00 |
22.32 |
10.94 |
10.47 |
10.85 |
- |
14.81 |
| Increase / (Decrease) in Invested Capital |
|
160 |
-923 |
-7.67 |
-8.73 |
141 |
948 |
172 |
153 |
71 |
- |
927 |
| Enterprise Value (EV) |
|
974 |
0.00 |
993 |
1,029 |
1,413 |
928 |
910 |
937 |
1,038 |
- |
2,038 |
| Market Capitalization |
|
665 |
682 |
694 |
716 |
1,009 |
631 |
579 |
541 |
637 |
- |
1,014 |
| Book Value per Share |
|
$25.01 |
$0.00 |
$25.52 |
$26.54 |
$26.62 |
$26.43 |
$27.96 |
$26.38 |
$26.14 |
- |
$33.49 |
| Tangible Book Value per Share |
|
$18.19 |
$0.00 |
$16.95 |
$13.37 |
$13.65 |
$13.75 |
$13.71 |
$11.51 |
$11.49 |
- |
$18.02 |
| Total Capital |
|
922 |
0.00 |
917 |
970 |
1,063 |
948 |
1,089 |
1,123 |
1,133 |
- |
2,015 |
| Total Debt |
|
336 |
0.00 |
330 |
308 |
398 |
282 |
392 |
421 |
436 |
- |
1,109 |
| Total Long-Term Debt |
|
298 |
0.00 |
294 |
249 |
341 |
229 |
317 |
348 |
293 |
- |
101 |
| Net Debt |
|
308 |
0.00 |
295 |
260 |
351 |
244 |
278 |
343 |
347 |
- |
965 |
| Capital Expenditures (CapEx) |
|
1.89 |
1.94 |
0.00 |
2.74 |
0.61 |
3.70 |
2.47 |
3.90 |
1.97 |
- |
3.24 |
| Net Nonoperating Expense (NNE) |
|
-0.22 |
-0.43 |
-0.61 |
-16 |
-0.17 |
-0.34 |
5.86 |
-1.64 |
-0.81 |
- |
-3.62 |
| Net Nonoperating Obligations (NNO) |
|
336 |
0.00 |
330 |
308 |
398 |
282 |
392 |
421 |
436 |
- |
1,109 |
| Total Depreciation and Amortization (D&A) |
|
3.31 |
3.50 |
2.95 |
3.46 |
5.37 |
5.65 |
6.16 |
9.82 |
9.22 |
- |
11 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.22 |
$1.34 |
$0.39 |
$0.28 |
($0.36) |
$0.42 |
($0.04) |
$0.47 |
$2.17 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
22.85M |
23.09M |
23.03M |
23.16M |
23.65M |
23.63M |
24.70M |
24.81M |
27.36M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.21 |
$1.34 |
$0.37 |
$0.27 |
($0.36) |
$0.43 |
($0.04) |
$0.46 |
$2.09 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
23.82M |
24.12M |
23.98M |
23.97M |
23.65M |
24.44M |
24.70M |
25.54M |
28.40M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1.34 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
22.89M |
22.95M |
23.18M |
23.02M |
24.62M |
24.64M |
24.64M |
25.30M |
28.47M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
19 |
13 |
4.48 |
15 |
8.11 |
6.26 |
-2.68 |
8.87 |
-1.71 |
- |
62 |
| Normalized NOPAT Margin |
|
0.76% |
0.65% |
0.17% |
0.60% |
0.30% |
0.23% |
-0.09% |
0.35% |
-0.05% |
- |
0.60% |
| Pre Tax Income Margin |
|
0.96% |
0.89% |
0.25% |
1.35% |
0.38% |
0.29% |
-0.33% |
0.52% |
-0.01% |
- |
0.79% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.41 |
1.76 |
0.57 |
1.67 |
1.00 |
0.73 |
-0.31 |
0.85 |
-0.20 |
- |
4.05 |
| NOPAT to Interest Expense |
|
1.91 |
1.33 |
0.46 |
1.52 |
0.83 |
0.54 |
-0.22 |
0.66 |
-0.14 |
- |
3.17 |
| EBIT Less CapEx to Interest Expense |
|
2.22 |
1.57 |
0.00 |
1.38 |
0.94 |
0.37 |
-0.50 |
0.54 |
-0.36 |
- |
3.88 |
| NOPAT Less CapEx to Interest Expense |
|
1.72 |
1.14 |
0.00 |
1.24 |
0.77 |
0.19 |
-0.41 |
0.36 |
-0.30 |
- |
3.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
32.26% |
37.94% |
0.00% |
60.62% |
31.55% |
36.52% |
50.42% |
118.68% |
296.75% |
- |
23.66% |
| Augmented Payout Ratio |
|
43.50% |
37.94% |
0.00% |
92.93% |
61.31% |
57.30% |
64.40% |
151.00% |
413.31% |
- |
28.39% |
Key Financial Trends
A-Mark Precious Metals, Inc. (AMRK) reported its Q2 2026 results along with a broad set of historical quarterly data. The latest quarter shows solid profitability and a strong liquidity boost from financing activity, but cash flow from operations remains a concern. Here are the key trends from the last four years across the quarterly statements.
- Positive net income in Q2 2026: Consolidated net income of $13.53 million, with Basic EPS of $0.47 and Diluted EPS of $0.46, signaling a profitable quarter despite operating-cash-flow variability.
- Strong quarterly revenue in Q2 2026: Total revenue reached about $6.467 billion, indicating a large scale of trading and investment activity during the quarter.
- Debt financing fueled liquidity in Q2 2026: Issuance of debt totaled about $1.072 billion, contributing to a positive net cash from financing activities of roughly $133.6 million.
- Cash balance boosted by financing activity: Net change in cash and equivalents for Q2 2026 was +$62.8 million, reflecting liquidity gains driven by financing and other cash inflows.
- Equity base expanded in Q2 2026: Total Common Equity rose to about $653.8 million (up from ~$611.1 million in Q1 2026), with Total Equity & Noncontrolling Interests at about $708.8 million.
- Solid earnings per share in Q2 2026: Basic EPS at $0.47 and Diluted EPS at $0.46 reflect sustained profitability at the per-share level for the quarter.
- Other financing activities contributed meaningfully in Q2 2026: Other Financing Activities, Net was about $129.4 million, adding to overall liquidity and financing flexibility.
- Operating cash flow remained negative in Q2 2026, highlighting working-capital dynamics: Net Cash From Continuing Operating Activities was -$42.6 million, despite positive net income, signaling working-capital and inventory/receivable timing effects.
- Thin margin risk persists due to high non-interest expense: Total Non-Interest Expense was roughly $6.4519 billion in Q2 2026, nearly offsetting Total Revenue and keeping pre-tax income modest.
- Liability load and asset base remain sizable: Total Liabilities around $3.10 billion vs. Total Assets about $3.81 billion, with equity of roughly $708.8 million, indicating a leveraged balance sheet that could be sensitive to market swings.
Overall, AMRK shows a mix of improving quarterly profitability and improving liquidity driven by financing activity in Q2 2026. However, the company continues to face operating-cash-flow variability and a substantial expense base relative to revenue, along with a sizable liability footprint. Keep an eye on how working capital dynamics and non-interest expenses evolve in upcoming quarters, as they will impact cash generation and earnings quality.
05/20/26 04:16 AM ETAI Generated. May Contain Errors.