stockrow
Friday 6 November 2026
Export USAU’s income statement to Excel — free account
US Gold Corp
USAU Basic Materials Gold
- EPS
- −86.7%
- Free cash flow
- −6.80%
Quarter to July 2026, against a year earlier
10.69
0.59
−5.23%
Follow USAU
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to April
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | TTM Jul ’26 | Trend | 10 yrs | 2027e | 2028e | 2029e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | — | — | — | 25 | — | 309 | 309 | 309 | 0.0% | |
| Gross margin, % | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — | — | — | 0.00 | 0.0 pt | ||||||
| EBT | (4) | (8) | (8) | (6) | (12) | (14) | (8) | (7) | (21) | (17) | (20) | +17.1% | ||||||
| EBT margin, % | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 pt | ||||||
| Net income | (4) | (14) | (8) | (5) | (12) | (14) | (8) | (7) | (21) | (17) | (20) | +17.1% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | n/m | |||||
| Earnings | (4.24) | (11.39) | (4.40) | (3.17) | (3.80) | (1.92) | (0.90) | (0.74) | (1.80) | (1.15) | (1.27) | (13.5%) | ||||||
| Cash flow | (3.48) | (5.22) | (3.07) | (1.68) | (1.82) | (1.73) | (1.03) | (0.76) | (0.86) | (1.22) | (1.12) | (11.0%) | ||||||
| Capex | (0.30) | (0.02) | 0.00 | 0.00 | (0.01) | (0.02) | 0.31 | 0.00 | 0.00 | (0.13) | 0.00 | (8.8%) | ||||||
| Free cash flow | (3.78) | (5.24) | (3.07) | (1.68) | (1.83) | (1.76) | (0.73) | (0.76) | (0.86) | (1.34) | (1.12) | (10.8%) | ||||||
| Book value | 11.51 | 9.50 | 3.87 | 4.10 | 6.47 | 3.20 | 2.24 | 1.87 | 1.01 | 3.26 | 2.72 | (13.1%) | ||||||
| Shares, m | 1 | 1 | 2 | 2 | 5 | 7 | 8 | 9 | 11 | 15 | 15 | +35.4% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | 0.00 | — | |||||
| P/S | — | — | — | — | — | — | — | — | — | — | 7.02 | — | ||||||
| P/B | — | — | — | — | — | — | — | — | — | — | 3.93 | — | ||||||
| EV/Sales | — | — | — | — | — | — | — | — | — | — | 5.96 | — | ||||||
| EV/FCF | — | — | — | — | — | — | — | — | — | — | (7.36) | — | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | (3) | (7) | (6) | (4) | (9) | (13) | (9) | (7) | (10) | (18) | (18) | +20.5% | |||||
| Capex | 0 | 0 | — | — | 0 | 0 | 3 | — | 0 | (2) | (2) | +23.5% | ||||||
| Free cash flow | (4) | (7) | (6) | (4) | (9) | (13) | (6) | (7) | (10) | (20) | (18) | +20.7% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 7 | 8 | 3 | 3 | 13 | 9 | 8 | 6 | 8 | 32 | 28 | +18.1% | |||||
| Net debt | (7) | (8) | (2) | (3) | (14) | (9) | (8) | (6) | (8) | (31) | (27) | +18.2% | ||||||
| Shareholders’ equity | 11 | 13 | 7 | 10 | 30 | 23 | 19 | 17 | 12 | 49 | 45 | +17.7% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | (48.29) | (124.79) | (78.93) | (85.12) | (87.07) | (47.36) | (29.46) | (29.50) | (86.66) | (45.84) | (52.72) | +2.5 pt | |||||
| ROIC | (58.49) | (102.18) | (95.99) | (52.60) | (45.93) | (66.20) | (53.24) | (38.16) | (237.85) | (65.61) | (70.64) | (7.1) pt | ||||||
| ROE | (82.17) | (127.22) | (81.06) | (88.06) | (89.57) | (51.86) | (36.18) | (37.98) | (141.56) | (57.04) | (55.24) | +25.1 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 25 | 5 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | — | (18.4%) | |||||
| Revenue/emp, $m | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Apr 2016 · latest quarter Apr 2016 · fundamentals updated 26 Oct 2026
US 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 |
|---|---|---|---|---|---|---|---|---|---|
| CMCL Caledonia Mining Corporation PLC | $410.5M | 5.3× | 8.2× | +35.13% (above 0%: growing) | +202.22% (above 0%: growing) | +267.89% (above 0%: growing) | 51.61% | 54.94% | Compare |
| AUXX Gold X2 Mining Inc. | $395.7M | — | — | — | — | — | — | — | 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 |
| TRX TRX Gold Corporation | $308.4M | — (loss-making) | — (loss-making) | +163.33% (above 0%: growing) | n/m | +88.08% (above 0%: growing) | 59.21% | 47.81% | 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% | |
| 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 |
| Median of peers | $235.1M | — | — | +24.19% | — | −56.30% | 25.81% | 0.00% |
Pay and ownership Proxy statement filed 27 August 2026
Chief executive’s pay
| Year | Total pay | Actually paid | $100 invested |
|---|---|---|---|
| 2026 | 1.11m | 1.14m | 380.97 |
| 2025 | 1.01m | 1.13m | 254.52 |
| 2024 | 300.00k | 262.80k | 96.98 |
Ownership
Directors and executive officers, together
8.91%
Thomas B. Akin and Karen Hochster
9.56%
Philadelphia Financial Management of San Francisco, LLC
8.12%
BlackRock, Inc.
5.24%
Franklin Resources, Inc.
5.03%
Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards
at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s
shares at the start of the earliest year shown was worth at each year’s end.
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