Kalkine has a fully transformed New Avatar.

Switch to Old version
1800-272-662
Shopping Cart 0
countryflagAU
Login

EMX Royalty Corp

Basic Materials CA EMX

NoneCAD
-(-%)

Last update at 2025-11-20T20:04:00.380485Z

Day Range

--
LowHigh

52 Week Range

2.357.50
LowHigh

Fundamentals

  • Previous Close 5.70
  • Market Cap617.83M
  • VolumeNone
  • P/E Ratio81.00
  • Dividend Yield-%
  • EBITDA10.83M
  • Revenue TTM29.86M
  • Revenue Per Share TTM0.27
  • Gross Profit TTM 20.04M
  • Diluted EPS TTM0.07

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Income before tax -10.15909M 8.29M -26.12037M -2.65692M -10.89744M
Minority interest - - - - -
Net income -6.25310M 3.35M -23.33218M -4.71078M -10.57974M
Selling general administrative 7.18M 8.40M 7.28M 5.62M 4.88M
Selling and marketing expenses 2.51M - - - -
Gross profit 5.16M 1.77M -7.05793M -6.41331M -6.01024M
Reconciled depreciation 5.22M 5.78M 3.13M 1.19M 0.82M
Ebit -4.57139M -3.71692M -7.87759M -13.55857M -8.29083M
Ebitda 2.47M 3.81M -4.74659M -12.37257M -7.46783M
Depreciation and amortization 7.05M 7.53M 3.13M 1.19M 0.82M
Non operating income net other - - - - -
Operating income -4.57139M -1.97100M -9.87122M -7.54650M -8.09787M
Other operating expenses 31.95M 23.14M 13.85M 9.51M 10.48M
Interest expense 5.09M 5.25M 2.29M 0.00000M 0.00000M
Tax provision 1.24M 4.95M -3.55500M 2.62M -0.41500M
Interest income 1.55M 1.77M 1.26M 0.94M 1.67M
Net interest income -3.54200M -3.47400M -1.66600M 0.94M 1.67M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 1.67M 4.95M -2.78819M 2.05M -0.31770M
Total revenue 27.38M 16.50M 2.93M 1.16M 1.10M
Total operating expenses 9.73M 8.40M 3.86M 1.93M 3.36M
Cost of revenue 22.22M 14.74M 9.99M 7.57M 7.11M
Total other income expense net -5.58770M 10.27M -16.24916M 4.89M -2.79957M
Discontinued operations - - - - -
Net income from continuing ops -4.63300M 3.35M -29.74900M -6.00700M -13.82000M
Net income applicable to common shares - 3.35M -23.73100M -6.00700M -13.82000M
Preferred stock and other adjustments - - - - -
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Total assets 156.90M 209.09M 168.83M 209.82M 102.94M
Intangible assets - 61.23M - - -
Earning assets - - - - -
Other current assets - 10.21M 1.33M 3.07M 1.22M
Total liab 41.42M 50.28M 45.63M 70.81M 5.18M
Total stockholder equity 115.48M 158.81M 123.20M 139.01M 97.76M
Deferred long term liab - - - 0.35M -
Other current liab 0.42M 1.31M - 2.70M 1.56M
Common stock - 212.18M 193.01M 181.86M 132.68M
Capital stock 159.53M 160.91M 193.01M 199.66M 132.68M
Retained earnings -62.38600M -77.92662M -81.55800M -88.78300M -61.35100M
Other liab - - 1.10M - -
Good will - - - - -
Other assets - - 13.05M 17.00M 0.65M
Cash 26.27M 27.26M 15.51M 25.22M 52.42M
Cash and equivalents - - - - -
Total current liabilities 5.29M 49.21M 7.26M 55.77M 5.18M
Current deferred revenue - 0.99M - - -
Net debt 8.28M 15.92M 24.98M 39.20M -
Short term debt - 43.19M - - -
Short long term debt - 32.75M 3.22M 64.42M -
Short long term debt total - 43.19M - - -
Other stockholder equity - - - 17.80M 26.43M
Property plant equipment - - 2.92M 3.12M 4.99M
Total current assets 46.79M 46.21M 38.82M 44.49M 74.18M
Long term investments 61.13M 62.77M 62.34M 47.53M 8.87M
Net tangible assets - - 71.51M 47.68M 83.51M
Short term investments 5.85M 8.74M 10.41M 15.39M 16.75M
Net receivables 13.98M 7.74M 11.57M 9.44M 3.78M
Long term debt 34.55M - 37.27M - -
Inventory - -7.74300M - - -
Accounts payable - 3.72M 2.34M 2.33M 3.59M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - 24.55M - - -
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 0.14M 78.79M 0.14M 1.24M 0.65M
Deferred long term asset charges - - - - -
Non current assets total 110.11M 162.87M 130.01M 153.33M 28.77M
Capital lease obligations - - - - -
Long term debt total - - - - -
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Investments 6.35M 8.83M -19.97700M -39.43900M -4.40200M
Change to liabilities - - 0.00400M -0.50400M 2.29M
Total cashflows from investing activities - - -19.97700M -72.83900M -7.80400M
Net borrowings - - -11.48600M 42.02M 42.02M
Total cash from financing activities -6.85700M -16.35416M -0.52600M 58.65M 1.69M
Change to operating activities - - 0.75M -0.63500M -0.31000M
Net income -3.28800M -6.25310M 3.35M -23.33218M -4.71078M
Change in cash 6.10M 4.45M -4.35300M -21.33300M -12.99915M
Begin period cash flow 20.68M 22.81M 19.86M 41.11M 54.11M
End period cash flow 26.77M 27.26M 15.51M 19.78M 41.11M
Total cash from operating activities 6.82M 19.63M 16.73M -7.75753M -7.02735M
Issuance of capital stock - 0.00000M 10.00M 21.45M 0.00000M
Depreciation - 7.05M 0.15M 0.08M 0.05M
Other cashflows from investing activities - - 6.32M 2.13M 1.36M
Dividends paid 0.00000M 0.00000M - - -
Change to inventory - - -0.00521M 0.65M -2.29000M
Change to account receivables 3.75M 6.46M -3.72600M 1.17M -1.48609M
Sale purchase of stock -5.65800M 0.00000M - - -
Other cashflows from financing activities - -4.67657M 0.96M 43.00M -0.46523M
Change to netincome - - 10.57M 12.85M -4.12700M
Capital expenditures 3.50M 0.23M 1.18M 32.86M 4.14M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 4.80M 6.21M -2.97300M 0.03M -0.01019M
Stock based compensation 2.35M 2.07M 3.43M 3.62M 2.18M
Other non cash items 3.86M 10.95M 8.60M 14.92M -6.19608M
Free cash flow 3.32M 19.40M 15.55M -40.62132M -11.17193M

Peer Comparison

Sector: Basic Materials Industry: Other Industrial Metals & Mining

Company Change (CAD) Price (CAD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
EMX
EMX Royalty Corp		 - -% - 81.00 34.25 20.69 4.65 20.27 29.30
SGML
Sigma Lithium Resources Corp		 0.81 4.78% 17.74 - 25.32 13.67 14.46 10.19 32.66
SLI
Standard Lithium Ltd		 0.06 0.99% 6.10 7.65 - - 4.41 7.93
AFM
Alphamin Res		 0.07 5.51% 1.34 8.31 9.43 2.81 3.48 2.23 4.42
SCZ
Santacruz Silver Mining Ltd.		 0.68 4.97% 14.35 16.32 - 4.25 6.25 3.69 10.22

Reports Covered

Stock Research & News

View All

Profile

EMX Royalty Corporation explores for and generates royalties from metals and minerals properties. It explores gold, silver, platinum, palladium, copper, lead, zinc, manganese, nickel, cobalt, molybdenum, and iron deposits, as well as battery, precious, and base metals. The company's royalty and exploration portfolio primarily consist of properties in North America, Türkiye, Europe, Australia, Latin America, Morocco, and Australia. The company was formerly known as Eurasian Minerals Inc. and changed its name to EMX Royalty Corporation in July 2017. The company is headquartered in Vancouver, Canada.

EMX Royalty Corp

543 Granville Street, Vancouver, BC, Canada, V6C 1X8

Key Executives

Name Title Year Born
Mr. Michael Dempsey Winn Exec. Chairman 1962
Mr. David Morrell Cole P.Geo. Pres, CEO & Director 1962
Mr. Douglas Leigh Reed C.A., C.P.A., BSc, CA Chief Financial Officer 1978
Ms. Christina Cepeliauskas CPA Chief Admin. Officer 1964
Mr. Scott Close Director of Investor Relations NA
Mr. Malik Duncan Gen. Counsel NA
Mr. Thomas G. Mair M.B.A., C.M.A. Gen. Mang. of Corp. Devel. 1957
Dr. Eric P. Jensen Gen. Mang. of Exploration NA
Dr. David Johnson Chief Geologist NA
Ms. Rocio Echegaray Corp. Sec. NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.