stockrow
Friday 6 November 2026
Export NAMM’s income statement to Excel — free account
Namib Minerals
NAMM Basic Materials Gold
Namib Minerals' revenue for fiscal 2025 (year ended December 2025) was $82.6 million, down 3.83% from fiscal 2024.
- EPS
- +36.1%
- Free cash flow
- −52.2%
Quarter to June 2025, against a year earlier
0.73
0.09
−10.98%
Follow NAMM
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 | — | — | — | — | — | — | — | — | 86 | 83 | — | (3.8%) | 115 | 176 | — | +45.9% | |
| Gross margin, % | — | — | — | — | — | — | — | — | 45.17 | 41.45 | — | (3.7) pt | ||||||
| EBT | — | — | — | — | — | 3 | 16 | 10 | 14 | 109 | (7) | +156.1% | ||||||
| EBT margin, % | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 16.88 | 131.37 | 0.00 | +131.4 pt | ||||||
| Net income | — | 0 | — | — | — | 3 | 15 | 6 | 14 | 109 | (41) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 1.76 | 1.60 | 0.00 | n/m | |||||
| Earnings | — | — | — | — | — | 0.24 | 1.35 | 0.56 | 0.07 | 1.96 | (1.17) | +69.7% | ||||||
| Cash flow | — | — | — | — | — | (0.11) | (0.21) | (0.37) | 0.39 | 0.27 | 0.27 | n/m | ||||||
| Capex | — | — | — | — | — | 0.00 | 0.00 | 0.00 | (0.20) | (0.23) | 0.00 | n/m | ||||||
| Free cash flow | — | — | — | — | — | (0.11) | (0.21) | (0.37) | 0.19 | 0.04 | 0.27 | n/m | ||||||
| Book value | — | — | — | — | — | (2.36) | (1.17) | (0.53) | (0.63) | (0.76) | 0.00 | (24.6%) | ||||||
| Shares, m | — | — | — | — | — | 11 | 11 | 11 | 49 | 52 | 30 | +48.3% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| P/B | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/Sales | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/FCF | — | — | — | — | — | — | — | — | 6.39 | 3.87 | 3.49 | 5.1 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | (1) | (2) | (4) | 19 | 14 | 14 | n/m | |||||
| Capex | — | — | — | — | — | — | — | — | (10) | (12) | — | +23.0% | ||||||
| Free cash flow | — | — | — | — | — | (1) | (2) | (4) | 9 | 2 | 14 | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | 2 | 0 | (6) | (37) | (37) | (43) | n/m | |||||
| Net debt | — | — | — | — | — | (2) | (1) | 0 | 2 | 3 | 6 | n/m | ||||||
| Shareholders’ equity | — | — | — | — | — | (25) | (13) | (6) | (31) | (39) | (41) | +11.8% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | 1.47 | 4.44 | 2.07 | 2.23 | 177.77 | 0.00 | +176.3 pt | |||||
| ROIC | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 pt | ||||||
| ROE | — | — | — | — | — | 0.00 | (79.53) | (66.11) | (19.42) | (288.26) | 0.00 | (288.3) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | 3 | 3 | 2 | 2 | — | — | (12.6%) | |||||
| Revenue/emp, $m | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 42.94 | 0.00 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2025 · fundamentals updated 26 Oct 2026
Namib Minerals 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 |
|---|---|---|---|---|---|---|---|---|---|
| IDR Idaho Strategic Resources, Inc. | $309.7M | 13.5× | 14.1× | +13.25% (above 0%: growing) | +15.00% (above 0%: growing) | −294.99% (below 0%: shrinking) | 56.20% | 34.13% | Compare |
| USAU US Gold Corp | $174.9M | — (loss-making) | — | −7.36% (below 0%: shrinking) | n/m | −6.80% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| MINE Mayfair Gold Corp. | $161.8M | — (loss-making) | — | — | n/m | −405.90% (below 0%: shrinking) | — | 0.00% | Compare |
| GLDG GoldMining Inc. | $161.6M | — (loss-making) | — | — | n/m | −57.05% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| FURY Fury Gold Mines Limited | $96.2M | — (loss-making) | — | — | n/m | −56.30% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| PZG Paramount Gold Nevada Corp. | $82.2M | — (loss-making) | — (loss-making) | −77.65% (below 0%: shrinking) | n/m | −2.39% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| SGLD Scorpio Gold Corp. - Sponsored ADR | $56.8M | — | — | — | — | — | — | — | Compare |
| NAMM Namib Minerals | $46.0M | — (loss-making) | — | — | n/m | −52.20% (below 0%: shrinking) | 36.97% | (20.35%) | |
| AUST Austin Gold Corp. | $10.5M | — (loss-making) | — | — | n/m | −18.47% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| Median of peers | $128.9M | — | — | −7.36% | — | −56.30% | 0.00% | 0.00% |