stockrow
Monday 9 November 2026
Export VOXR’s income statement to Excel — free account
Vox Royalty Corp.
VOXRBasic Materials Other Precious Metals & Mining
Vox Royalty Corp.’s revenue for fiscal 2025 (year ended December 2025) was $16.6 million, up 50.5% from fiscal 2024.
- Revenue
- +122.6%
- EPS
- +3,389.5%
- Free cash flow
- +146.4%
Quarter to June 2026, against a year earlier
4.92
0.02
+0.41%
Follow VOXR
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 | — | — | — | — | 0 | 4 | 9 | 12 | 11 | 17 | 33 | +162.5% | 34 | 31 | 45 | +39.6% | |
| Gross margin, % | — | — | — | — | (7.38) | 73.37 | 78.33 | 81.06 | 71.64 | 60.66 | 66.24 | +68.0 pt | ||||||
| EBT | — | — | 0 | (1) | (11) | (2) | 2 | 2 | 1 | 7 | 50 | n/m | ||||||
| EBT margin, % | — | — | 0.00 | 0.00 | (8,105.97) | (53.40) | 21.11 | 19.60 | 8.83 | 42.63 | 150.36 | +42.6 pt | ||||||
| Net income | — | — | 0 | (1) | (11) | (4) | 0 | 0 | (2) | 6 | 48 | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | 0.00 | 0.00 | 0.00 | 0.10 | 0.20 | 0.26 | 0.22 | 0.30 | 0.48 | n/m | |||||
| Earnings | — | — | (0.76) | (0.71) | (0.37) | (0.11) | 0.01 | 0.00 | (0.03) | 0.11 | 0.70 | n/m | ||||||
| Cash flow | — | — | (0.19) | (0.02) | (0.07) | 0.02 | 0.05 | 0.11 | 0.11 | 0.19 | 0.40 | n/m | ||||||
| Capex | — | — | 0.00 | 0.00 | 0.00 | (0.25) | (0.11) | (0.12) | (0.07) | (1.33) | (0.09) | n/m | ||||||
| Free cash flow | — | — | (0.19) | (0.02) | (0.07) | (0.23) | (0.06) | 0.00 | 0.04 | (1.14) | 0.31 | +29.6% | ||||||
| Book value | — | — | 3.66 | 1.79 | 0.48 | 0.55 | 0.83 | 0.95 | 0.86 | 1.93 | 2.22 | (8.7%) | ||||||
| Shares, m | — | — | 0 | 2 | 29 | 38 | 43 | 47 | 50 | 55 | 61 | +130.9% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | 313.51 | 313.51 | 313.51 | 0.00 | 0.00 | 60.46 | 7.00 | 166.8 | |||||
| P/S | — | — | — | — | 0.00 | 0.00 | 11.62 | 7.92 | 10.66 | 15.79 | 10.16 | 7.7 | ||||||
| P/B | — | — | — | — | 0.00 | 0.00 | 2.79 | 2.17 | 2.73 | 2.45 | 2.22 | 1.7 | ||||||
| EV/Sales | — | — | — | — | 0.00 | 0.00 | 11.12 | 7.17 | 9.87 | 15.71 | 9.43 | 7.3 | ||||||
| EV/FCF | — | — | — | — | 0.00 | 0.00 | 46.24 | (140.76) | 61.72 | (3.37) | (6.46) | (6.0) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | 0 | 0 | (2) | 1 | 2 | 5 | 5 | 11 | 28 | n/m | |||||
| Capex | — | — | — | (1) | (4) | (9) | (5) | (5) | (4) | (74) | (6) | +98.5% | ||||||
| Free cash flow | — | — | 0 | 0 | (2) | (9) | (3) | 0 | 2 | (63) | 21 | +199.3% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | 1 | 0 | 3 | 6 | 4 | 10 | 9 | 7 | 28 | +43.4% | |||||
| Net debt | — | — | (1) | 0 | (3) | (7) | (4) | (9) | (9) | (1) | (31) | +12.4% | ||||||
| Shareholders’ equity | — | — | 1 | 3 | 14 | 21 | 35 | 45 | 43 | 107 | 153 | +110.8% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | 0.00 | (46.54) | (107.68) | (19.43) | 0.95 | (0.21) | (3.17) | 6.74 | 42.70 | +6.7 pt | |||||
| ROIC | — | — | 0.00 | 0.00 | 0.00 | (15.34) | 0.90 | 3.04 | 1.99 | 0.94 | 8.42 | +0.9 pt | ||||||
| ROE | — | — | 0.00 | (66.83) | (125.84) | (23.84) | 1.17 | (0.25) | (3.75) | 7.84 | 49.39 | +7.8 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | 7 | 6 | 6 | 7 | — | 0.0% | |||||
| Revenue/emp, $m | — | — | — | — | 0.00 | 0.00 | 1.22 | 2.05 | 1.84 | 2.37 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026
Vox Royalty Corp. vs peers in Other Precious Metals & Mining (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 |
|---|---|---|---|---|---|---|---|---|---|
| SLSR Solaris Resources Inc. | $1.2B | — (loss-making) | — | — | n/m | −51.52% (below 0%: shrinking) | — | 0.00% | Compare |
| VMET Versamet Royalties Corporation | $993.6M | 23.4× | — | +391.88% (above 0%: growing) | +2,677.78% (above 0%: growing) | +778.57% (above 0%: growing) | 58.96% | 58.04% | Compare |
| MUX McEwen Inc. | $949.8M | 11.3× | 16.6× | +26.84% (above 0%: growing) | +166.67% (above 0%: growing) | +328.14% (above 0%: growing) | 33.90% | 13.01% | Compare |
| ASM Avino Silver | $789.8M | 17.5× | 14.2× | +58.66% (above 0%: growing) | −28.20% (below 0%: shrinking) | +154.03% (above 0%: growing) | 44.43% | 35.80% | Compare |
| MTA Metalla Royalty & Streaming Ltd. | $756.4M | — (loss-making) | 103× | +93.84% (above 0%: growing) | n/m | +75.32% (above 0%: growing) | 91.00% | 44.37% | Compare |
| ITRG Integra Resources Corp. | $454.4M | 56.0× | — | +15.92% (above 0%: growing) | 0.00% | +154.33% (above 0%: growing) | 33.01% | 20.06% | Compare |
| VOXR Vox Royalty Corp. | $341.9M | 7.0× | 8.2× | +122.56% (above 0%: growing) | n/m | +146.39% (above 0%: growing) | 66.34% | 123.61% | |
| GMTL Guardian Metal Resources PLC - Sponsored ADR | $190.0M | — | — | — | — | — | — | — | Compare |
| LODE Comstock Inc. | $148.3M | — (loss-making) | — (loss-making) | +578.84% (above 0%: growing) | n/m | −22.42% (below 0%: shrinking) | 0.00% | 588.94% | Compare |
| Median of peers | $773.1M | 20.4× | 16.6× | +76.25% | +83.34% | +154.03% | 39.17% | 35.80% |