Gold Royalty Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2022	FY 2021	2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021	2020
Revenue	14.46	10.1	3.05	3.99	3.94	0.19	Upgrade
Revenue Growth (YoY)	86.30%	231.46%	-23.67%	1.24%	1954.17%	-	Upgrade
Cost of Revenue	1.08	0.27	-	-	-	-	Upgrade
Gross Profit	13.39	9.84	3.05	3.99	3.94	0.19	Upgrade
Selling, General & Admin	10.09	10.59	10.4	11.88	14.03	9.37	Upgrade
Operating Expenses	13.69	13.85	11.82	16.16	21.38	12.77	Upgrade
Operating Income	-0.3	-4.01	-8.78	-12.16	-17.44	-12.58	Upgrade
Interest Expense	-8.92	-8.04	-1.84	-0.92	-0.63	-	Upgrade
Earnings From Equity Investments	-0.18	-0.06	0.17	-0.15	-0.3	-	Upgrade
Currency Exchange Gain (Loss)	0.14	-0.01	-0.13	0.03	0.05	-0.81	Upgrade
Other Non Operating Income (Expenses)	1.55	2.39	0.57	3.33	4.93	-1.44	Upgrade
EBT Excluding Unusual Items	-7.71	-9.74	-10.01	-9.87	-13.39	-14.84	Upgrade
Gain (Loss) on Sale of Investments	0.13	0.05	-0.25	0.05	-0.47	-0.17	Upgrade
Asset Writedown	-	-	-22.38	-3.82	-3.82	-	Upgrade
Other Unusual Items	0.69	0.31	-0.25	0.32	0.32	-	Upgrade
Pretax Income	-6.89	-9.39	-32.89	-13.33	-17.36	-15.01	Upgrade
Income Tax Expense	-0.49	-5.97	-6.13	-0.62	-0.02	-	Upgrade
Net Income	-6.4	-3.41	-26.76	-12.71	-17.35	-15.01	Upgrade
Net Income to Common	-6.4	-3.41	-26.76	-12.71	-17.35	-15.01	Upgrade
Shares Outstanding (Basic)	170	160	145	137	128	34	Upgrade
Shares Outstanding (Diluted)	170	160	145	137	128	34	Upgrade
Shares Change (YoY)	11.05%	10.22%	5.81%	6.67%	282.15%	-	Upgrade
EPS (Basic)	-0.04	-0.02	-0.18	-0.09	-0.14	-0.45	Upgrade
EPS (Diluted)	-0.04	-0.02	-0.18	-0.09	-0.14	-0.45	Upgrade
Free Cash Flow	4.6	-43.56	-35.58	-35.19	-38.97	-21.34	Upgrade
Free Cash Flow Per Share	0.03	-0.27	-0.25	-0.26	-0.30	-0.64	Upgrade
Dividend Per Share	-	-	0.010	-	0.040	-	Upgrade
Gross Margin	92.54%	97.35%	100.00%	100.00%	100.00%	100.00%	Upgrade
Operating Margin	-2.07%	-39.69%	-287.89%	-304.58%	-442.12%	-6552.60%	Upgrade
Profit Margin	-44.27%	-33.76%	-877.82%	-318.28%	-439.81%	-7815.63%	Upgrade
Free Cash Flow Margin	31.77%	-431.11%	-1167.22%	-881.27%	-988.13%	-11115.63%	Upgrade
EBITDA	2.92	-0.73	-7.76	-10.39	-15.61	-12.41	Upgrade
EBITDA Margin	20.19%	-7.20%	-254.66%	-260.08%	-	-	Upgrade
D&A For EBITDA	3.22	3.28	1.01	1.78	1.83	0.17	Upgrade
EBIT	-0.3	-4.01	-8.78	-12.16	-17.44	-12.58	Upgrade
EBIT Margin	-2.07%	-39.69%	-287.89%	-	-	-	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q