stockrow
Friday 6 November 2026
Export ELE’s income statement to Excel — free account
Elemental Royalty Corp
ELE Basic Materials Gold
Elemental Royalty Corp’s revenue for fiscal 2025 (year ended December 2025) was $43.6 million, up 167.4% from fiscal 2024.
- Revenue
- +161.6%
- EPS
- +823.1%
- Free cash flow
- −36.9%
Quarter to June 2026, against a year earlier
15.51
0.02
+0.13%
Follow ELE
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 | — | — | — | — | — | — | — | 12 | 16 | 44 | 71 | +92.8% | 90 | 112 | 125 | +41.9% | |
| Gross margin, % | — | — | — | — | — | — | — | 41.24 | 55.78 | 62.57 | 66.08 | +21.3 pt | ||||||
| EBT | — | — | — | — | — | — | — | (2) | 1 | 6 | 12 | n/m | ||||||
| EBT margin, % | — | — | — | — | — | — | — | (14.89) | 6.18 | 14.39 | 16.74 | +29.3 pt | ||||||
| Net income | — | — | — | — | — | — | — | (4) | 0 | 2 | 3 | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 0.06 | 0.80 | 1.46 | 1.10 | +381.1% | |||||
| Earnings | — | — | — | — | — | — | — | (0.02) | (0.02) | 0.06 | (0.01) | n/m | ||||||
| Cash flow | — | — | — | — | — | — | — | 0.01 | 0.24 | 1.03 | 0.70 | +880.1% | ||||||
| Capex | — | — | — | — | — | — | — | (0.03) | (0.16) | (2.29) | (1.18) | +777.0% | ||||||
| Free cash flow | — | — | — | — | — | — | — | (0.02) | 0.08 | (1.26) | (0.48) | +713.5% | ||||||
| Book value | — | — | — | — | — | — | — | 0.83 | 9.61 | 26.04 | 12.22 | +459.9% | ||||||
| Shares, m | — | — | — | — | — | — | — | 187 | 20 | 30 | 46 | (59.9%) | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | 0.00 | 0.00 | 287.14 | 0.00 | 95.7 | |||||
| P/S | — | — | — | — | — | — | — | 0.00 | 9.93 | 11.66 | 14.06 | 7.2 | ||||||
| P/B | — | — | — | — | — | — | — | 0.00 | 0.83 | 0.65 | 1.27 | 0.5 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 0.00 | 9.82 | 10.13 | 12.82 | 6.6 | ||||||
| EV/FCF | — | — | — | — | — | — | — | 0.00 | 33.27 | (10.75) | (29.53) | 7.5 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | 2 | 5 | 31 | 45 | +293.2% | |||||
| Capex | — | — | — | — | — | — | — | (6) | (3) | (69) | (76) | +251.2% | ||||||
| Free cash flow | — | — | — | — | — | — | — | (4) | 2 | (38) | (31) | +225.4% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | 17 | 18 | 80 | 96 | +118.4% | |||||
| Net debt | — | — | — | — | — | — | — | 18 | (2) | (69) | (90) | n/m | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | 155 | 196 | 780 | 787 | +124.2% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | (0.19) | 0.32 | 0.50 | +0.3 pt | |||||
| ROIC | — | — | — | — | — | — | — | 0.09 | 0.74 | 0.46 | 1.11 | +0.4 pt | ||||||
| ROE | — | — | — | — | — | — | — | 0.00 | (0.21) | 0.36 | 0.58 | +0.4 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | 39 | 39 | — | 0.0% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.00 | 0.42 | 1.12 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026
Elemental Royalty Corp vs peers in Gold (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 |
|---|---|---|---|---|---|---|---|---|---|
| DRD DRDGOLD Limited | $2.1B | 151× | — (loss-making) | −6.32% (below 0%: shrinking) | n/m | +308.04% (above 0%: growing) | 31.56% | 0.00% | Compare |
| HYMC Hycroft Mining Holding Corporation | $1.6B | — (loss-making) | — (loss-making) | −52.23% (below 0%: shrinking) | n/m | −188.11% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| ELE Elemental Royalty Corp | $1.2B | — (loss-making) | — | +161.58% (above 0%: growing) | +823.08% (above 0%: growing) | −36.85% (below 0%: shrinking) | 65.79% | 26.52% | |
| IAUX i-80 Gold Corp. | $1.2B | — (loss-making) | — | +2.21% (above 0%: growing) | n/m | −202.37% (below 0%: shrinking) | 16.91% | (132.44%) | Compare |
| CNL Collective Mining Ltd. | $1.1B | — (loss-making) | — | — | n/m | −136.31% (below 0%: shrinking) | — | 0.00% | Compare |
| DC Dakota Gold Corp. | $754.1M | — (loss-making) | — | — | n/m | −71.27% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| OGG Osisko Gold Group Inc. | $735.8M | 58.5× | 16.3× | +376.66% (above 0%: growing) | n/m | −228.36% (below 0%: shrinking) | 63.24% | 24.71% | Compare |
| GROY Gold Royalty Corp. | $720.5M | 780× | 72.5× | +76.09% (above 0%: growing) | n/m | +246.00% (above 0%: growing) | 69.31% | 32.26% | Compare |
| MAKO Mako Mining Corp. | $685.1M | 13.0× | — | +61.68% (above 0%: growing) | +44.67% (above 0%: growing) | +25.26% (above 0%: growing) | 49.25% | 38.22% | Compare |
| Median of peers | $917.0M | 105× | — | +31.95% | — | −103.79% | 31.56% | 0.00% |