stockrow
Friday 6 November 2026
Export XPL’s income statement to Excel — free account
Solitario Resources Corp.
XPL Basic Materials Other Industrial Metals & Mining
- EPS
- −100.0%
- Free cash flow
- −71.2%
Quarter to June 2026, against a year earlier
0.46
0.01
−2.13%
Follow XPL
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 | — | — | 1 | 0 | — | — | — | — | — | — | 1 | (18.7%) | — | — | — | — | |
| Gross margin, % | 0.00 | 0.00 | (149.80) | (342.89) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 pt | ||||||
| EBT | (2) | (1) | (4) | (3) | (1) | (2) | (4) | (4) | (5) | (4) | (5) | +7.1% | ||||||
| EBT margin, % | 0.00 | 0.00 | (716.73) | (806.13) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 pt | ||||||
| Net income | (2) | (1) | (4) | (3) | (1) | (2) | (4) | (4) | (5) | (4) | (5) | +9.4% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | n/m | |||||
| Earnings | (0.04) | (0.02) | (0.06) | (0.06) | (0.02) | (0.04) | (0.06) | (0.05) | (0.07) | (0.04) | (0.05) | 0.0% | ||||||
| Cash flow | (0.05) | (0.03) | (0.02) | (0.05) | (0.02) | (0.04) | (0.05) | (0.05) | (0.06) | (0.04) | (0.04) | (1.5%) | ||||||
| Capex | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | (0.01) | (0.01) | 0.00 | 0.00 | 0.00 | 0.00 | (9.7%) | ||||||
| Free cash flow | (0.05) | (0.03) | (0.02) | (0.05) | (0.02) | (0.05) | (0.05) | (0.05) | (0.06) | (0.04) | (0.04) | (1.6%) | ||||||
| Book value | 0.45 | 0.63 | 0.46 | 0.42 | 0.40 | 0.39 | 0.34 | 0.38 | 0.28 | 0.28 | 0.27 | (5.0%) | ||||||
| Shares, m | 39 | 48 | 58 | 58 | 58 | 59 | 64 | 69 | 81 | 87 | 91 | +9.3% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | 0.00 | 0.00 | — | — | — | — | — | — | 0.00 | 0.0 | |||||
| P/S | — | — | 13.40 | 14.42 | — | — | — | — | — | — | 35.61 | 13.9 | ||||||
| P/B | — | — | 0.50 | 0.72 | — | — | — | — | — | — | 1.69 | 0.6 | ||||||
| EV/Sales | — | — | 9.70 | 14.23 | — | — | — | — | — | — | 34.89 | 12.0 | ||||||
| EV/FCF | — | — | (7.09) | (6.48) | — | — | — | — | — | — | (10.43) | (6.8) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | (2) | (2) | (1) | (3) | (1) | (2) | (3) | (3) | (5) | (4) | (4) | +7.7% | |||||
| Capex | 0 | 0 | 0 | 0 | — | (1) | 0 | — | 0 | 0 | 0 | (2.8%) | ||||||
| Free cash flow | (2) | (2) | (1) | (3) | (1) | (3) | (3) | (3) | (5) | (4) | (4) | +7.5% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 17 | 14 | 11 | 8 | 8 | 7 | 5 | 9 | 6 | 8 | 9 | (8.1%) | |||||
| Net debt | (17) | (14) | (12) | (8) | (8) | (7) | (5) | (10) | (6) | (8) | (9) | (7.9%) | ||||||
| Shareholders’ equity | 17 | 30 | 27 | 24 | 24 | 23 | 22 | 26 | 23 | 25 | 25 | +3.9% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | (9.59) | (3.92) | (12.34) | (12.55) | (3.89) | (9.98) | (17.21) | (15.39) | (21.56) | (15.95) | (17.78) | (6.4) pt | |||||
| ROIC | (225.08) | (7.65) | (11.26) | (11.12) | (6.01) | (8.40) | (13.97) | (15.80) | (22.80) | (16.57) | (19.70) | +208.5 pt | ||||||
| ROE | (9.67) | (3.96) | (12.58) | (12.84) | (3.94) | (10.14) | (17.52) | (15.77) | (22.15) | (16.24) | (18.27) | (6.6) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 5 | 5 | 4 | 3 | 3 | 10 | 6 | 9 | 7 | 6 | — | +2.0% | |||||
| Revenue/emp, $m | 0.00 | 0.00 | 0.13 | 0.14 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2019 · latest quarter Mar 2019
Solitario Resources Corp. vs peers in Other Industrial 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 |
|---|---|---|---|---|---|---|---|---|---|
| USGO U.S. GoldMining Inc. | $69.9M | — (loss-making) | — | — | n/m | −294.01% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| ATLX Atlas Lithium Corporation | $50.6M | — (loss-making) | — (loss-making) | −33.80% (below 0%: shrinking) | n/m | −38.67% (below 0%: shrinking) | 97.29% | 0.00% | Compare |
| WWR Westwater Resources, Inc. | $48.8M | — (loss-making) | — | — | n/m | +23.54% (above 0%: growing) | 0.00% | 0.00% | Compare |
| ELBM Electra Battery Materials Corporation | $43.7M | — (loss-making) | — | — | n/m | −57.28% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| XPL Solitario Resources Corp. | $43.6M | — (loss-making) | — (loss-making) | +104.00% (above 0%: growing) | n/m | −71.23% (below 0%: shrinking) | 0.00% | 0.00% | |
| NEXM NexMetals Mining Corp. | $42.8M | — (loss-making) | — | — | n/m | +48.49% (above 0%: growing) | — | 0.00% | Compare |
| LGO Largo Inc. | $37.1M | — (loss-making) | — (loss-making) | +68.47% (above 0%: growing) | n/m | −714.62% (below 0%: shrinking) | (9.16%) | (21.67%) | Compare |
| OMEX Odyssey Marine Exploration, Inc. | $26.0M | — (loss-making) | — (loss-making) | +78.52% (above 0%: growing) | n/m | −185.97% (below 0%: shrinking) | 100.00% | (4,006.24%) | Compare |
| FNUC Snow Lake Resources Ltd. | $23.0M | — (loss-making) | — | — | n/m | −129.62% (below 0%: shrinking) | — | 0.00% | Compare |
| Median of peers | $43.2M | — | — | +68.47% | — | −93.45% | 0.00% | 0.00% |
Pay and ownership Proxy statement filed 29 April 2026
Chief executive’s pay
| Year | Total pay | Actually paid | $100 invested |
|---|---|---|---|
| 2025 | 342.25k | 415.92k | 113,000.00 |
| 2024 | 484.97k | 432.48k | 95,000.00 |
| 2023 | 299.00k | 345.69k | 90,000.00 |
Ownership
Directors and executive officers, together
10.00%
Newmont Corporation6900 E. Layton Ave.Denver, CO
9.10%
Edgepoint Investment Group, Inc.150 Bloor Street West, Suite
7.80%
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