Gold Royalty Corp. GROY

Basic materials SIC 1040 - Gold and Silver Ores NAICS Mining, Quarrying, and Oil and Gas Extraction › Mining (except Oil and Gas) › Metal Ore Mining › Gold Ore and Silver Ore Mining derived NYSE

Last close —
Market cap —
52-week range — - —

No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.

Valuation FY2025 figures against the last close

P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS—

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020
Revenue $15.6M$10.1M$3.0M$3.9M$192.0K—
Operating income $1.5M-$4.1M-$31.0M-$21.5M-$12.6M—
Net income -$4.1M-$3.4M-$26.8M-$17.3M-$15.0M—

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020
Total assets $822.8M$737.5M$691.0M$688.6M$279.5M$55.5K
Total equity $699.2M$558.3M$521.0M$533.7M$225.3M-$141.0K

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001193125-26-114767.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Revenue
  • Gross profit
  • Net income
Revenue, Gross profit, Net income by fiscal year, in US dollars The same figures are in the table below this chart. -40M -20M 0 20M Revenue, FY2021: 192K Net income, FY2021: -15M Revenue, FY2022: 3.9M Net income, FY2022: -17.3M Revenue, FY2023: 3M Net income, FY2023: -26.8M Revenue, FY2024: 10.1M Net income, FY2024: -3.4M Revenue, FY2025: 15.6M Net income, FY2025: -4.1M FY2020 FY2021 FY2022 FY2023 FY2024 FY2025
Fiscal year FY2020FY2021FY2022FY2023FY2024FY2025
Revenue — $192.0K $3.9M $3.0M $10.1M $15.6M
Gross profit — — — — — —
Net income — -$15.0M -$17.3M -$26.8M -$3.4M -$4.1M

Others in SIC 1040

TickerCompanyMarket capP/ERevenue growth
NEM NEWMONT Corp /DE/ $114.72B 17.0x 21.3%
CDE Coeur Mining, Inc. $13.83B 14.2x 96.4%
NG NOVAGOLD RESOURCES INC $2.64B — —
PPTA PERPETUA RESOURCES CORP. $2.06B — —
HYMC HYCROFT MINING HOLDING CORP $1.44B — —
IAUX i-80 Gold Corp. $1.26B — 89.1%
MUX McEwen Inc. $897.7M 24.8x 13.2%
CTGO Contango Silver & Gold Inc. $483.2M — —