SOLITARIO RESOURCES CORP. XPL
Solitario Resources Corp. ("we," "us," "our," "Solitario," or the "Company") is smaller reporting company as defined by rules issued by the SEC. Solitario was incorporated in the State of Colorado on November 15, 1984. Solitario has been actively involved in mineral exploration since 1993. Solitario's primary business is to acquire exploration mineral properties and/or discover economic deposits on its mineral properties and advance these deposits, either on its own or through joint ventures, up to the development stage of the project. At that point, or sometime prior to that point, Solitario would likely attempt to sell its mineral properties, pursue their development either on its own or through a joint venture with a partner that has expertise in mining operations, or create a royalty with a third party that continues to advance the property. Solitario has never developed a property. Solitario's primary focus is on the acquisition and exploration of precious metal, zinc and other base metal exploration mineral properties. In addition to focusing on its mineral exploration properties and the evaluation of mineral properties for acquisition, Solitario, from time to time, also evaluates potential strategic transactions as a means to acquire an interest in new precious and base metal properties and assets with exploration potential or other potential corporate transactions that Solitario determines to be favorable to Solitario.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | $0 | $408.0K | $502.0K | — | — |
| SG&A | $1.6M | $1.9M | $1.7M | $1.4M | $952.0K | $1.0M | $1.4M | $2.0M | $1.2M | $2.2M |
| Total operating expenses | $4.4M | $6.1M | $4.1M | $3.7M | $2.2M | $1.5M | — | — | — | — |
| Interest expense | — | — | — | — | — | — | — | — | $123.0K | $44.0K |
| Pre-tax income | -$3.8M | -$5.4M | -$3.8M | -$3.9M | -$2.4M | -$939.0K | -$3.3M | -$3.6M | — | -$1.4M |
| Income tax | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | — | $353.0K |
| Net income | -$3.8M | -$5.4M | -$3.8M | -$3.9M | -$2.4M | -$939.0K | -$3.3M | -$3.6M | $942.0K | -$1.7M |
| EPS, basic | — | -0.07 | -0.05 | — | — | — | — | — | — | — |
| EPS, diluted | -0.04 | -0.07 | — | — | -0.04 | -0.02 | -0.06 | -0.06 | -0.02 | -0.04 |
| Shares, diluted (wtd. avg.) | $86.8M | $81.0M | $68.7M | $64.3K | $58.7K | — | — | — | — | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $82.0K | $81.0K | $200.0K | $316.0K | $462.0K | $605.0K | $574.0K | $117.0K | $214.0K | $119.0K |
| Short-term investments | $7.6M | $4.5M | $8.4M | $4.0M | $5.1M | $5.8M | $6.8M | $10.2M | $11.6M | $15.2M |
| Total current assets | $8.0M | $6.0M | $9.9M | $5.3M | $7.2M | $8.0M | $8.8M | $12.1M | $14.6M | $16.8M |
| Property, plant and equipment | — | — | — | — | — | — | — | $36.0K | $31.0K | $32.0K |
| Total assets | $25.0M | $23.0M | $26.8M | $22.0M | $23.6M | $23.8M | — | — | — | $17.6M |
| Accounts payable | $208.0K | $258.0K | $593.0K | $228.0K | $239.0K | $157.0K | $228.0K | $688.0K | -$492.0K | $124.0K |
| Total current liabilities | $215.0K | $368.0K | $632.0K | $263.0K | $276.0K | $174.0K | $269.0K | $688.0K | $141.0K | $126.0K |
| Retained earnings | -$66.8M | -$63.0M | -$57.6M | -$53.9M | -$50.0M | -$47.6M | -$46.7M | -$43.4M | -$40.3M | -$39.4M |
| Total equity | $24.7M | $22.5M | $25.9M | $21.6M | $23.2M | $23.5M | $24.1M | $27.1M | $30.1M | $17.5M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$3.6M | -$5.1M | -$3.3M | -$2.9M | -$2.2M | -$1.0M | -$2.6M | -$1.4M | -$1.7M | -$1.8M |
| Depreciation and amortisation | $20.0K | $27.0K | — | — | — | — | — | $20.0K | $10.0K | — |
| Stock-based compensation | $583.0K | $666.0K | $247.0K | $338.0K | — | — | — | — | — | — |
| Investing cash flow | -$1.8M | $3.9M | -$4.4M | $701.0K | $90.0K | $976.0K | $3.1M | $1.4M | $1.8M | -$15.5M |
| Financing cash flow | $5.3M | $1.3M | $7.6M | $2.1M | $1.9M | $65.0K | -$13.0K | -$101.0K | -$32.0K | -$248.0K |
| Buybacks | — | — | — | — | $0 | $5.0K | $13.0K | $101.0K | $32.0K | $248.0K |
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 0001654954-26-002156.
Others in SIC 1040
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| NEM | NEWMONT Corp /DE/ | $134.97B | 20.0x | 21.3% |
| CDE | Coeur Mining, Inc. | $21.83B | 22.4x | 96.4% |
| NG | NOVAGOLD RESOURCES INC | $3.54B | — | — |
| PPTA | PERPETUA RESOURCES CORP. | $3.14B | — | — |
| HYMC | HYCROFT MINING HOLDING CORP | $2.11B | — | — |
| IAUX | i-80 Gold Corp. | $1.55B | — | 89.1% |
| MUX | McEwen Inc. | $1.23B | 34.0x | 13.2% |
| CTGO | Contango Silver & Gold Inc. | $661.1M | — | — |