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
The provided statements identify the company as A-Mark Precious Metals, Inc., which currently reports under ticker GOLD after previously using AMRK. The business has expanded substantially in scale, but its recent results show a sharp increase in working-capital needs, leverage and interest expense.
Q3 2026 was the strongest recent earnings quarter. Revenue reached $10.34 billion, up from $6.47 billion in Q2 2026 and $3.67 billion in Q1 2026. Net income attributable to common shareholders rose to $59.5 million, or $2.17 per basic share, compared with $11.6 million, or $0.47 per share, in Q2. However, the comparison is affected by the highly variable nature of precious-metals transaction volumes and by restated historical figures.
Over the broader period, quarterly revenue increased from roughly $2.09 billion in Q4 2022 to $10.34 billion in Q3 2026. Earnings were much less consistent: the company reported strong profits in late 2022 and early 2023, weaker results through much of 2025, a $1.0 million loss in Q1 2026, and a significant rebound in Q3 2026. This indicates considerable operating sensitivity to trading volumes, metal prices and inventory-related working capital.
- Strong Q3 2026 earnings rebound: Common-shareholder net income increased more than fivefold sequentially to $59.5 million, while diluted EPS rose to $2.09 from $0.46.
- Significant long-term scale expansion: Revenue grew from approximately $2.09 billion in Q4 2022 to $10.34 billion in Q3 2026, while total assets rose from $1.35 billion in Q3 2022 to $4.17 billion in Q3 2026.
- Improved profitability in the latest quarter: Q3 2026 pretax income was $81.8 million, compared with $15.8 million in Q2 and a $0.3 million pretax loss in Q1.
- Positive operating cash flow returned in Q3: Operating cash flow was $235,000 after being negative $42.6 million in Q2, although the improvement was modest relative to reported earnings.
- Equity has grown over time: Total equity and noncontrolling interests increased to $906.9 million in Q3 2026 from $443.5 million in Q3 2022, supported by accumulated earnings and business expansion.
- High-volume, low-margin business model: Q3 2026 revenue and other non-interest expenses were both above $10 billion, leaving only a relatively small amount of pretax income. Small changes in spreads, inventory values or expenses can therefore have a large effect on earnings.
- Working-capital movements remain volatile: Changes in operating assets and liabilities consumed $70.6 million of cash in Q3 2026, following cash uses of $66.3 million in Q2 and a $187.7 million source in Q1.
- Leverage increased sharply: Short-term and long-term debt totaled approximately $1.11 billion at Q3 2026, compared with about $482 million at Q2 2026 and $319 million at Q3 2025.
- Debt financing is a recurring requirement: The company issued $1.55 billion of debt and repaid $1.75 billion in Q3 2026. Similar large refinancing flows occurred in prior quarters, highlighting the capital-intensive nature of the business.
- Interest costs are rising: Quarterly interest expense increased from $5.7 million in Q4 2022 to $19.0 million in Q3 2026. Net interest expense remained negative in every reported quarter, reaching $12.2 million in Q3 2026.
The balance sheet provides more capacity than it did several years ago, but liquidity should be monitored closely. Cash declined to $143.6 million at the end of Q3 2026 from $152.1 million in Q2, while other short-term payables remained elevated at $2.06 billion. The company also paid $5.7 million in dividends and repurchased $1.0 million of stock during Q3, but those shareholder returns were small relative to its debt and working-capital movements.
Overall, the statements show a larger and more profitable company in the latest quarter, but not yet a consistently cash-generative one. Investors should focus on whether the Q3 earnings rebound translates into sustained operating cash flow, whether debt balances normalize after refinancing activity, and whether rising interest expense begins to pressure future margins.
09/03/26 01:12 AM ETAI Generated. May Contain Errors.