Saturday 17 October 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. In the quarter to June 2026, revenue fell 12.5%, EPS fell 20.0%, free cash flow fell 472.2% and total debt rose 153.5%, each against the same quarter a year earlier. Insiders bought in the last twelve months.
1.53
0.00
0.00%
Follow IAUX
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend | 2026e | 2027e | 2028e |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price, $ | |||||||||||||||
| Price, $ | Low | — | — | — | — | — | 1.88 | 1.52 | 1.25 | 0.34 | 0.48 |
Analyst estimates 2026–2028 Powerpack |
|||
| High | — | — | — | — | — | 2.86 | 3.28 | 3.14 | 1.81 | 1.60 | |||||
| People | |||||||||||||||
| People | Employees | — | — | — | — | — | 65 | 50 | 116 | 109 | 133 | ||||
| Revenue/emp, $m | — | — | — | — | — | 0.00 | 0.74 | 0.47 | 0.46 | 0.72 | |||||
| Income, $m | |||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | 37 | 55 | 50 | 95 | ||||
| Gross margin, % | — | — | — | — | 0.00 | 0.00 | 21.91 | 3.75 | (28.28) | 13.90 | |||||
| EBT | — | — | — | — | (13) | 97 | (91) | (93) | (120) | (202) | |||||
| EBT margin, % | — | — | — | — | 0.00 | 0.00 | (246.31) | (169.13) | (238.47) | (212.34) | |||||
| Net income | — | — | — | — | (13) | 77 | (79) | (90) | (122) | (199) | |||||
| Depreciation | — | — | — | — | 0 | 0 | 6 | 9 | 3 | 3 | |||||
| Per share, $ | |||||||||||||||
| Per share, $ | Revenue | — | — | — | — | 0.00 | 0.00 | 0.15 | 0.20 | 0.14 | 0.14 | ||||
| Earnings | — | — | — | — | (0.02) | 0.59 | (0.33) | (0.33) | (0.34) | (0.30) | |||||
| Cash flow | — | — | — | — | 0.03 | (0.09) | (0.19) | (0.28) | (0.23) | (0.12) | |||||
| Capex | — | — | — | — | 0.00 | (0.04) | (0.21) | (0.06) | 0.00 | (0.01) | |||||
| Free cash flow | — | — | — | — | 0.03 | (0.13) | (0.40) | (0.35) | (0.23) | (0.14) | |||||
| Book value | — | — | — | — | (0.09) | 2.74 | 1.39 | 1.26 | 0.95 | 0.52 | |||||
| Shares, m | — | — | — | — | 182 | 148 | 240 | 274 | 359 | 672 | |||||
| Valuation, × | |||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | ||||
| P/S | — | — | — | — | — | — | 19.36 | 8.29 | 3.50 | 10.30 | |||||
| P/B | — | — | — | — | — | — | 2.15 | 1.32 | 0.52 | 2.83 | |||||
| EV/Sales | — | — | — | — | — | — | 21.19 | 11.52 | 6.92 | 11.47 | |||||
| EV/FCF | — | — | — | — | — | — | (8.15) | (6.67) | (4.14) | (11.72) | |||||
| Cash, $m | |||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | 5 | (13) | (46) | (77) | (83) | (84) | ||||
| Capex | — | — | — | — | (8) | (6) | (50) | (17) | (2) | (10) | |||||
| Free cash flow | — | — | — | — | 5 | (19) | (96) | (95) | (84) | (93) | |||||
| Balance, $m | |||||||||||||||
| Balance, $m | Working capital | — | — | — | — | (117) | 92 | (8) | (25) | (32) | (38) | ||||
| Total debt | — | — | — | — | 71 | 41 | 116 | 194 | 191 | 175 | |||||
| Net debt | — | — | — | — | 56 | (46) | 68 | 178 | 172 | 111 | |||||
| Shareholders’ equity | — | — | — | — | (17) | 407 | 333 | 345 | 341 | 347 | |||||
| Returns, % | |||||||||||||||
| Returns, % | ROA | — | — | — | — | 0.00 | 22.05 | (12.20) | (13.83) | (18.56) | (29.26) | ||||
| ROIC | — | — | — | — | 0.00 | (4.93) | (9.17) | (12.06) | (10.85) | (16.96) | |||||
| ROE | — | — | — | — | 0.00 | 45.20 | (21.39) | (26.42) | (35.43) | (57.85) | |||||
Negative figures in brackets.
Fiscal years to Dec 2025 · latest quarter Jun 2026
Charts ten years each
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 |
|---|---|---|---|---|---|---|---|---|---|
| AAUC Allied Gold Corporation | $2.9B | — (loss-making) | 5.3× | +45.37% (above 0%: growing) | n/m | −202.76% (below 0%: shrinking) | 46.04% | 41.88% | Compare |
| DRD DRDGOLD Limited | $2.2B | 154× | — (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 | −40.94% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| IAUX i-80 Gold Corp. | $1.3B | — (loss-making) | — | −12.53% (below 0%: shrinking) | n/m | −472.24% (below 0%: shrinking) | 37.75% | (140.19%) | |
| CNL Collective Mining Ltd. | $972.6M | — (loss-making) | — | — | n/m | −136.31% (below 0%: shrinking) | — | 0.00% | Compare |
| OGG Osisko Gold Group Inc. | $811.3M | 64.8× | — (loss-making) | +376.66% (above 0%: growing) | n/m | −228.36% (below 0%: shrinking) | 63.24% | 24.71% | Compare |
| DC Dakota Gold Corp. | $740.6M | — (loss-making) | — | — | n/m | −71.27% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| GROY Gold Royalty Corp. | $681.2M | 745× | 47.2× | +76.09% (above 0%: growing) | n/m | +246.00% (above 0%: growing) | 69.31% | 32.26% | Compare |
| NFGC New Found Gold Corp. | $608.6M | — (loss-making) | — | — | n/m | −108.07% (below 0%: shrinking) | 12.96% | (109.76%) | Compare |
| Median of peers | $891.9M | 154× | — | +45.37% | — | −89.67% | 31.56% | 0.00% |
i-80 Gold Corp. (IAUX) key facts
- Strength: i-80 Gold Corp.’s revenue for fiscal 2025 (year ended December 2025) was $95.2 million, up 89.1% from fiscal 2024.
- i-80 Gold Corp. (IAUX) is a Gold company in the Basic Materials sector, listed on NYSE American.
- As of October 16, 2026, IAUX traded at $1.53, a market capitalization of $1.3 billion.
- Return on equity was −57.9% and debt-to-equity 1.73.
- Its Piotroski F-score is 5 out of 9 and its Altman Z-score is 0.17 (distress zone) for fiscal 2025.