| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | 3 | — | — | — | 1 |
| Sell | — | 7 | 3 | — | 12 | 6 | — | 2 | — | — | — | 7 |
| total | individual payouts | |
|---|---|---|
| 2029 | ‡‡‡ |
|
| 2028 | ‡‡‡ |
|
| 2027 | ‡‡‡ |
|
| 2025 | 1.00 |
—
—
—
—
—
—
|
| 2024 | 1.20 |
—
—
—
—
—
—
—
—
|
| 2023 | 1.20 |
—
—
—
—
—
—
—
—
—
|
| 2022 | 0.65 |
—
—
—
—
—
—
—
|
| 2021 | 0.36 |
—
—
—
—
—
|
| 2020 | 0.31 |
—
—
—
—
—
—
|
| 2019 | 2.82 |
—
—
—
—
|
| 2018 | 2.23 |
—
—
—
—
—
—
—
|
| 2017 | 1.34 |
—
—
—
—
—
—
—
—
—
—
—
|
| 2016 | 0.88 |
—
—
—
—
—
—
—
—
—
|
| 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|
| Cash | 39.32 | 48.64 | 77.74 | 577.98 |
| Receivables | 35.24 | 38.16 | 142.30 | 198.19 |
| Inventory | 981.64 | 1,097.14 | 1,279.55 | 2,360.34 |
| Other | 103.41 | 136.79 | 134.52 | 317.98 |
| 1,267.19 | 1,442.20 | 1,743.50 | 3,604.35 |
| 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|
| Payables | 25.47 | 18.83 | 22.25 | 38.78 |
| ST’ Debt | 235.00 | — | — | — |
| Other | 365.55 | 576.49 | 626.96 | 905.23 |
| 924.06 | 883.77 | 1,114.13 | 3,146.77 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡ | ‡‡‡ | ‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Sep | Dec | Mar | Jun | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’26 | 3,680.77 | 6,476.90 | 10,350.73 | 5,005.01 |
25,513.41
|
| ’25 | 2,715.10 | 2,742.35 | 3,009.13 | 2,512.05 |
10,978.61
|
| ’24 | 2,484.62 | 2,078.82 | 2,610.65 | 2,524.96 |
9,699.04
|
| ’23 | 1,900.35 | 1,949.71 | 2,317.15 | 3,119.35 |
9,286.56
|
| ’22 | 2,013.97 | 1,946.36 | 2,109.12 | 2,089.80 |
8,159.25
|
| ’21 | 1,866.12 | 1,518.74 | 2,049.49 | 2,178.67 |
7,613.02
|
| Sep | Dec | Mar | Jun | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’26 | 195.42 | (42.62) | 0.24 | 1,069.75 |
1,222.78
|
| ’25 | (127.53) | 110.07 | 102.84 | 66.97 |
152.35
|
| ’24 | (44.26) | (57.40) | 79.75 | 82.85 |
60.93
|
| ’23 | 279.62 | (328.14) | 91.77 | (73.57) |
(30.32)
|
| ’22 | (69.73) | 108.26 | (114.23) | (13.46) |
(89.17)
|
| ’21 | (98.07) | (109.70) | 52.33 | 102.79 |
(52.65)
|
| Sep | Dec | Mar | Jun | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’26 | 193.44 | (46.62) | (3.00) | 1,064.53 |
1,208.36
|
| ’25 | (128.14) | 106.27 | 100.37 | 63.07 |
141.67
|
| ’24 | (46.15) | (59.34) | 70.54 | 80.11 |
45.16
|
| ’23 | 278.70 | (334.37) | 91.20 | (75.63) |
(40.11)
|
| ’22 | (70.44) | 107.35 | (114.71) | (14.24) |
(92.04)
|
| ’21 | (98.55) | (110.16) | 51.91 | 102.03 |
(54.77)
|
| Sep | Dec | Mar | Jun | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’26 | (0.04) | 0.46 | 2.09 | 0.41 |
3.02
|
| ’25 | 0.37 | 0.27 | (0.36) | 0.41 |
0.71
|
| ’24 | 0.77 | 0.57 | 0.21 | 1.20 |
2.75
|
| ’23 | 1.83 | 1.35 | 1.46 | 1.71 |
6.34
|
| ’22 | 1.09 | 1.31 | 1.53 | 1.52 |
5.45
|
| ’21 | 1.55 | 0.58 | 4.42 | 2.14 |
8.90
|
| 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡ | ‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 23.71 | 23.14 | 24.22 | 19.39 | 34.05 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 44.60 | 42.11 | 47.39 | 35.71 | 66.70 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 384 | 429 | 489 | 993 | 1,355 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 21.25 | 21.65 | 19.83 | 11.06 | 18.83 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 8,159.25 | 9,286.56 | 9,699.04 | 10,978.61 | 25,513.41 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.21% | 3.17% | 1.79% | 1.92% | 1.78% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 166.42 | 203.17 | 82.78 | 21.27 | 109.52 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.04% | 2.19% | 0.85% | 0.19% | 0.43% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 133.08 | 156.77 | 69.03 | 15.84 | 88.62 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 29.95 | 14.64 | 13.84 | 27.01 | 39.02 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 357.77 | 396.86 | 420.02 | 464.69 | 965.11 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 5.81 | 6.68 | 2.87 | 0.73 | 3.11 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (3.91) | (1.30) | 2.64 | 6.45 | 46.26 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.13) | (0.42) | (0.68) | (0.45) | (0.55) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (4.04) | (1.71) | 1.96 | 6.00 | 45.71 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 21.51 | 25.66 | 28.66 | 29.74 | 35.50 | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 22.81 | 23.40 | 23.09 | 23.63 | 26.44 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.56 | 5.60 | 11.28 | 30.38 | 13.78 | ‡‡‡‡ | ‡‡‡‡ | — |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.09 | 0.09 | 0.08 | 0.05 | 0.04 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.50 | 1.46 | 1.13 | 0.75 | 1.17 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.12 | 0.12 | 0.15 | 0.12 | 0.04 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (10.94) | (26.82) | 32.65 | 9.79 | 0.85 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (89.17) | (30.32) | 60.93 | 152.35 | 1,222.78 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.88) | (9.78) | (15.77) | (10.68) | (14.43) | ‡‡‡‡‡ | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (92.04) | (40.11) | 45.16 | 141.67 | 1,208.36 | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 344.39 | 343.13 | 558.43 | 629.37 | 457.58 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 309.07 | 239.00 | 248.99 | 348.35 | 0.21 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 271.29 | 199.68 | 200.36 | 270.61 | (577.77) | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 490.47 | 600.39 | 661.86 | 702.67 | 938.37 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 10.06% | 10.47% | 4.06% | 0.86% | 2.59% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 12.95% | 15.38% | 6.43% | 2.80% | 25.47% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 31.02% | 28.67% | 10.86% | 2.54% | 10.04% | — | — | — |
ROE
|
Gold.com Inc. (GOLD) has demonstrated remarkable resilience in the volatile gold mining sector, scaling revenue from $6.8 billion in 2016 to $9.7 billion in 2024—a 43% rise fueled by the COVID-era gold bull market that drove prices above $2,000/oz and propelled earnings before tax (EBT) up 436% to $203 million in 2023. Projections signal explosive growth to nearly $19 billion by 2026 before stabilizing at $20.7 billion in 2028, correlating tightly with gold’s safe-haven demand amid macroeconomic uncertainty, though rapid employee expansion has diluted revenue per employee, highlighting operational scaling challenges.
Profitability metrics reveal boom-bust cycles, with net income peaking at $161 million in 2021 before halving in 2024 amid margin erosion and rising net debt, while stock prices surged 1,166% from pandemic lows to $47 highs, now trading near consensus targets. Insider activity raises red flags, with $19 million in aggressive selling by executives like the CEO—contrasting zero buys—and signaling potential peak-cycle caution amid softening EBT margins.
Analysts forecast a robust rebound, with EPS climbing 544% to $4.70 by 2028 and probabilistic scenarios yielding an 18% expected return, hinging on gold prices averaging $2,200/oz (bull: +50%; base: flat; bear: -15%). Risks from negative free cash flow swings and commodity sensitivity underscore the high-stakes outlook—read the full analysis for Monte Carlo insights and macro catalysts.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.