stockrow
Friday 6 November 2026
Export IAUX’s income statement to Excel — free account
i-80 Gold Corp.
IAUX Basic Materials Gold
i-80 Gold Corp.’s revenue for fiscal 2025 (year ended December 2025) was $95.2 million, up 89.1% from fiscal 2024.
- Revenue
- +2.21%
- EPS
- −12.2%
- Free cash flow
- −202.4%
- Total debt
- +157.5%
Quarter to September 2026, against a year earlier
1.39
0.03
+2.21%
Follow IAUX
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 Sep ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | 37 | 55 | 50 | 95 | 131 | +37.1% | — | — | — | — | |
| Gross margin, % | — | — | — | — | 0.00 | 0.00 | 21.91 | 3.75 | (28.28) | 13.90 | 27.71 | +13.9 pt | ||||||
| EBT | — | — | — | — | (13) | 97 | (91) | (93) | (120) | (202) | (265) | +72.6% | ||||||
| EBT margin, % | — | — | — | — | 0.00 | 0.00 | (246.31) | (169.13) | (238.47) | (212.34) | (202.52) | (212.3) pt | ||||||
| Net income | — | — | — | — | (13) | 77 | (79) | (90) | (122) | (199) | (265) | +72.0% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | 0.00 | 0.00 | 0.15 | 0.20 | 0.14 | 0.14 | 0.15 | n/m | |||||
| Earnings | — | — | — | — | (0.02) | 0.59 | (0.33) | (0.33) | (0.34) | (0.30) | (0.31) | +80.4% | ||||||
| Cash flow | — | — | — | — | 0.03 | (0.09) | (0.19) | (0.28) | (0.23) | (0.12) | (0.19) | n/m | ||||||
| Capex | — | — | — | — | 0.00 | (0.04) | (0.21) | (0.06) | 0.00 | (0.01) | (0.07) | n/m | ||||||
| Free cash flow | — | — | — | — | 0.03 | (0.13) | (0.40) | (0.35) | (0.23) | (0.14) | (0.26) | n/m | ||||||
| Book value | — | — | — | — | (0.09) | 2.74 | 1.39 | 1.26 | 0.95 | 0.52 | 0.26 | n/m | ||||||
| Shares, m | — | — | — | — | 182 | 148 | 240 | 274 | 359 | 672 | 809 | +29.8% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | — | — | — | — | 19.36 | 8.29 | 3.50 | 10.30 | 9.08 | 10.4 | ||||||
| P/B | — | — | — | — | — | — | 2.15 | 1.32 | 0.52 | 2.83 | 5.28 | 1.7 | ||||||
| EV/Sales | — | — | — | — | — | — | 21.19 | 11.52 | 6.92 | 11.47 | 9.40 | 12.8 | ||||||
| EV/FCF | — | — | — | — | — | — | (8.15) | (6.67) | (4.14) | (11.72) | (5.50) | (7.7) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | 5 | (13) | (46) | (77) | (83) | (84) | (162) | n/m | |||||
| Capex | — | — | — | — | (8) | (6) | (50) | (17) | (2) | (10) | (62) | +3.7% | ||||||
| Free cash flow | — | — | — | — | 5 | (19) | (96) | (95) | (84) | (93) | (223) | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | (117) | 92 | (8) | (25) | (32) | (38) | 394 | (20.2%) | |||||
| Net debt | — | — | — | — | 56 | (46) | 68 | 178 | 172 | 111 | 42 | +15.0% | ||||||
| Shareholders’ equity | — | — | — | — | (17) | 407 | 333 | 345 | 341 | 347 | 225 | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | 0.00 | 22.05 | (12.20) | (13.83) | (18.56) | (29.26) | (27.75) | (29.3) pt | |||||
| ROIC | — | — | — | — | 0.00 | (4.93) | (9.17) | (12.06) | (10.85) | (16.96) | (37.88) | (17.0) pt | ||||||
| ROE | — | — | — | — | 0.00 | 45.20 | (21.39) | (26.42) | (35.43) | (57.85) | (81.92) | (57.8) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | 65 | 50 | 116 | 109 | 133 | — | +19.6% | |||||
| Revenue/emp, $m | — | — | — | — | — | 0.00 | 0.74 | 0.47 | 0.46 | 0.72 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Sep 2026 · fundamentals updated 5 Nov 2026
i-80 Gold 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% | Compare |
| 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%) | |
| 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× | — | +68.89% | — | −54.06% | 49.25% | 12.36% |
Pay and ownership Proxy statement filed 29 April 2026
Ownership
Directors and executive officers, together
1.42%
Condire Management GP Holdings, LLC
9.43%
Daniel Kaufman
5.98%
Sprott Inc.
5.03%
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement