stockrow
Monday 9 November 2026
Export AYA’s income statement to Excel — free account
Aya Gold & Silver Inc.
AYAAya Gold & Silver Inc.’s revenue for fiscal 2025 (year ended December 2025) was $202.1 million, up 416.7% from fiscal 2024.
- Revenue
- +150.7%
- EPS
- +267.5%
- Free cash flow
- +739.1%
- Total debt
- −12.4%
Quarter to June 2026, against a year earlier
25.37
0.82
+3.34%
Follow AYA
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 43 | 39 | 202 | 344 | +117.2% | 422 | 447 | 379 | +23.3% | |
| Gross margin, % | — | — | — | — | — | — | — | 36.89 | 13.76 | 41.15 | 61.43 | +4.3 pt | ||||||
| EBT | — | — | — | — | — | — | — | 9 | (25) | 70 | 182 | +175.8% | ||||||
| EBT margin, % | — | — | — | — | — | — | — | 21.51 | (63.40) | 34.70 | 52.90 | +13.2 pt | ||||||
| Net income | — | — | — | — | — | — | — | 5 | (26) | 46 | 114 | +194.6% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 0.36 | 0.30 | 1.47 | 2.39 | +101.4% | |||||
| Earnings | — | — | — | — | — | — | — | 0.05 | (0.20) | 0.34 | 0.80 | +173.1% | ||||||
| Cash flow | — | — | — | — | — | — | — | 0.03 | (0.07) | 0.52 | 1.22 | +328.2% | ||||||
| Capex | — | — | — | — | — | — | — | (0.86) | (0.72) | (0.56) | (0.60) | (19.9%) | ||||||
| Free cash flow | — | — | — | — | — | — | — | (0.84) | (0.78) | (0.03) | 0.61 | (80.8%) | ||||||
| Book value | — | — | — | — | — | — | — | 1.91 | 1.90 | 3.09 | 3.48 | +27.2% | ||||||
| Shares, m | — | — | — | — | — | — | — | 118 | 130 | 137 | 141 | +7.8% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | 0.00 | 0.00 | 42.60 | 31.74 | 14.2 | |||||
| P/S | — | — | — | — | — | — | — | 0.00 | 24.80 | 9.76 | 10.61 | 11.5 | ||||||
| P/B | — | — | — | — | — | — | — | 0.00 | 3.94 | 4.65 | 7.28 | 2.9 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 0.00 | 26.48 | 9.63 | 10.33 | 12.0 | ||||||
| EV/FCF | — | — | — | — | — | — | — | 0.00 | (10.19) | (458.69) | 40.16 | (156.3) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | 3 | (9) | 72 | 175 | +361.6% | |||||
| Capex | — | — | — | — | — | — | — | (102) | (93) | (76) | (86) | (13.6%) | ||||||
| Free cash flow | — | — | — | — | — | — | — | (99) | (102) | (4) | 88 | (79.3%) | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | 34 | 23 | 112 | 145 | +82.6% | |||||
| Net debt | — | — | — | — | — | — | — | 9 | 66 | (25) | (97) | n/m | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | 225 | 246 | 424 | 501 | +37.2% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | (5.90) | 8.83 | 17.78 | +8.8 pt | |||||
| ROIC | — | — | — | — | — | — | — | 1.32 | (7.76) | 9.79 | 28.25 | +8.5 pt | ||||||
| ROE | — | — | — | — | — | — | — | 0.00 | (9.17) | 13.59 | 25.39 | +13.6 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | 810 | 810 | — | 0.0% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.00 | 0.05 | 0.25 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026
Aya Gold & Silver Inc. vs peers in Silver (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| AG First Majestic Silver Corp. | $7.5B | 21.4× | 19.0× | +57.25% (above 0%: growing) | +100.00% (above 0%: growing) | +268.11% (above 0%: growing) | 65.47% | 47.54% | Compare |
| AYA Aya Gold & Silver Inc. | $3.7B | 31.7× | 21.9× | +150.66% (above 0%: growing) | +267.53% (above 0%: growing) | +739.10% (above 0%: growing) | 65.51% | 54.92% | |
| SVM Silvercorp Metals Inc. | $2.0B | 59.3× | 13.3× | +70.49% (above 0%: growing) | +237.50% (above 0%: growing) | −239.33% (below 0%: shrinking) | 61.12% | 71.43% | Compare |
| NEWP New Pacific Metals Corp. | $1.1B | — (loss-making) | — | — | n/m | −26.63% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| HSLV Highlander Silver Corp | $903.6M | 157× | — | — | n/m | — | 1.30% | (44.85%) | Compare |
| Median of peers | $1.5B | 59.3× | — | — | — | −26.63% | 31.21% | 23.77% |
Aya Gold & Silver Inc. (AYA) Latest News
4 Nov
21 Oct
15 Oct
16 Sep
9 Sep
6 Aug
5 Jun
2 Jun
AYA metrics, ten years each
- Revenue
- Net income
- EPS (diluted)
- EBITDA
- Free cash flow
- Operating cash flow
- Gross margin
- Operating margin
- Net margin
- Free cash flow margin
- P/E ratio
- P/S ratio
- P/B ratio
- Price to free cash flow
- EV/EBITDA
- EV/Sales
- EV/FCF
- Return on equity
- Return on assets
- Return on invested capital
- Debt to equity
- Current ratio
- Total debt
- Shares outstanding
- Book value per share
- Altman Z-score