| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | — | — | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 0.06 |
—
—
—
|
| 2025 | 0.05 |
—
—
—
—
|
| 2024 | 0.05 |
—
—
—
—
|
| 2023 | 0.04 |
—
—
—
—
|
| 2022 | 0.02 |
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 9.34 | 8.75 | 8.09 | 31.13 |
| Receivables | 3.51 | 2.92 | 2.86 | 1.24 |
| Inventory | — | — | — | — |
| Other | — | — | — | — |
| 13.28 | 12.13 | 11.38 | 32.68 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 1.84 | 1.39 | 3.00 | 2.53 |
| ST’ Debt | — | — | — | — |
| Other | — | — | — | — |
| 2.90 | 2.89 | 4.17 | 4.36 |
| 10y | 5y | 3y | |
| Sales | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | — | ‡‡‡ | ‡‡‡‡‡ |
| Earnings | — | ‡‡‡ | ‡‡‡‡‡ |
| Book Value | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 16.04 | 6.15 | — | — |
—
|
| ’25 | 2.68 | 2.77 | 3.82 | 7.36 |
16.62
|
| ’24 | 2.88 | 2.84 | 2.43 | 2.90 |
11.05
|
| ’23 | 3.58 | 2.22 | 3.51 | 3.00 |
12.31
|
| ’22 | 1.47 | 1.75 | 3.18 | 2.11 |
8.51
|
| ’21 | — | — | — | — |
3.65
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 15.21 | 4.70 | — | — |
—
|
| ’25 | 1.04 | 1.76 | 1.76 | 6.18 |
10.74
|
| ’24 | 1.21 | 2.01 | 2.11 | 0.13 |
5.46
|
| ’23 | 0.50 | 1.07 | 1.36 | 2.34 |
5.27
|
| ’22 | (0.40) | (0.21) | 0.97 | 1.70 |
2.05
|
| ’21 | — | — | — | 0.77 |
0.77
|
| ’20 | — | — | — | — |
(1.95)
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 14.87 | 4.61 | — | — |
—
|
| ’25 | 1.04 | (9.95) | (56.91) | 2.75 |
(63.07)
|
| ’24 | 1.18 | (1.12) | 2.11 | (0.40) |
1.77
|
| ’23 | 0.50 | 1.01 | (3.07) | 1.40 |
(0.16)
|
| ’22 | (0.40) | (4.35) | 0.93 | (3.42) |
(2.60)
|
| ’21 | — | — | — | (8.60) |
(8.60)
|
| ’20 | — | — | — | — |
(1.95)
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.34 | 0.24 | — | — |
—
|
| ’25 | (0.01) | (0.01) | 0.00 | 0.09 |
0.10
|
| ’24 | 0.00 | (0.01) | 0.00 | (0.02) |
(0.03)
|
| ’23 | (0.02) | 0.00 | 0.02 | (0.01) |
0.00
|
| ’22 | — | — | 0.00 | 0.00 |
0.01
|
| ’21 | — | — | — | — |
(0.11)
|
| ’20 | — | — | — | — |
(0.37)
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | — | — | — | ‡‡‡‡ | ‡‡‡‡ | 1.46 | 1.89 | 1.70 | 2.21 | — | — | — |
Low Price
|
| — | — | — | — | ‡‡‡‡ | ‡‡‡ | 3.25 | 3.16 | 3.24 | 5.54 | — | — | — |
High Price
|
| — | — | — | — | — | — | 7 | 6 | 6 | 7 | — | — | — |
Employees
|
| — | — | — | — | ‡‡‡ | ‡‡‡ | 1.22 | 2.05 | 1.84 | 2.37 | — | — | — |
Revenue/Emp
|
| — | — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | 8.51 | 12.31 | 11.05 | 16.62 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| — | — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | 78.33% | 81.06% | 71.64% | 60.66% | — | — | — |
Gross Margin
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.80 | 2.41 | 0.98 | 7.09 | ‡‡‡‡‡ | — | — |
EBT
|
| — | — | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 21.11% | 19.60% | 8.83% | 42.63% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.33 | (0.10) | (1.65) | 5.89 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| — | — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.03 | 2.52 | 3.32 | 6.72 | — | — | — |
Depreciation
|
| — | — | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.20 | 0.26 | 0.22 | 0.30 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.01 | 0.00 | (0.03) | 0.11 | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.05 | 0.11 | 0.11 | 0.19 | ‡‡‡‡ | — | — |
Cash Flow/Sh
|
| — | — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | (0.11) | (0.12) | (0.07) | (1.33) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.06) | 0.00 | 0.04 | (1.14) | — | — | — |
Free CF/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.83 | 0.95 | 0.86 | 1.93 | — | — | — |
Book Value/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 42.56 | 47.13 | 50.32 | 55.39 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| — | — | — | — | ‡‡‡ | ‡‡‡ | 0.00 | 0.00 | 0.00 | 67.71 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| — | — | — | — | ‡‡‡ | ‡‡‡ | 11.62 | 7.92 | 10.66 | 15.79 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| — | — | — | — | ‡‡‡ | ‡‡‡ | 2.79 | 2.17 | 2.73 | 2.45 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| — | — | — | — | ‡‡‡ | ‡‡‡ | 11.12 | 7.17 | 9.87 | 15.71 | ‡‡‡‡ | ‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| — | — | — | — | ‡‡‡ | ‡‡‡ | 46.24 | (140.76) | 61.72 | (3.37) | — | — | — |
EV/FCF
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.05 | 5.27 | 5.46 | 10.74 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (4.65) | (5.43) | (3.69) | (73.81) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.60) | (0.16) | 1.77 | (63.07) | ‡‡‡‡‡ | — | — |
FCF
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.80 | 10.38 | 9.24 | 7.21 | — | — | — |
Working Cap'
|
| — | — | — | ‡‡‡‡‡ | — | — | — | — | — | 6.70 | — | — | — |
Total Debt
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (4.17) | (9.34) | (8.75) | (1.38) | — | — | — |
Net Debt
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 35.41 | 44.92 | 43.06 | 107.05 | — | — | — |
Sh' Equity
|
| — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.95% | (0.21%) | (3.17%) | 6.74% | ‡‡‡‡ | — | — |
ROA
|
| — | — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | 0.90% | 3.04% | 1.99% | 0.94% | — | — | — |
ROIC
|
| — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.17% | (0.25%) | (3.75%) | 7.84% | ‡‡‡ | — | — |
ROE
|
Vox Royalty Corp. (VOXR), a lean royalty and streaming powerhouse in precious and base metals, has surged from early-stage losses to explosive revenue growth—rocketing from $133K in 2020 to $11M in 2024—fueled by strategic acquisitions and assets like the Segilola gold mine. With a tiny team of 6-7 delivering tech-like revenue per employee ($1.8M+), sky-high gross margins (71%+), and a pivotal shift to positive free cash flow ($1.8M in 2024), the stock’s recent breakout—64% above 2024 highs—signals a decoupling from past volatility, trading at attractive multiples like 10.7x PS amid strong revenue-price correlation (0.72).
Analysts project blockbuster growth: revenue tripling to $42M by 2027 (+279%), EPS flipping to $0.14, and ROE hitting 20%, driven by ramps in Platreef PGMs and Wonmunna iron ore. DCF and consensus targets point to 25%+ near-term upside (70% confidence), with downside buffers from stable book value and low debt. Yet risks like mine delays loom—dive into the full analysis for correlations, Monte Carlo sims, and why VOXR could deliver 2-3x revenue in three years.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.