Financhill
Buy
52

XAU.TO Quote, Financials, Valuation and Earnings

Last price:
$10.40
Seasonality move :
6.74%
Day range:
$10.45 - $10.74
52-week range:
$7.51 - $13.88
Dividend yield:
0%
P/E ratio:
4.63x
P/S ratio:
0.81x
P/B ratio:
0.74x
Volume:
3.5K
Avg. volume:
7.7K
1-year change:
33.12%
Market cap:
$132.4M
Revenue:
$101.8M
EPS (TTM):
$2.27
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $663.3M $360.5M $84.8M $65.6M $101.8M
Revenue Growth (YoY) 43.17% -45.64% -76.47% -22.71% 55.3%
 
Cost of Revenues $647.1M $344.4M $66.1M $44.3M $73.8M
Gross Profit $16.2M $16.1M $18.8M $21.3M $28.1M
Gross Profit Margin 2.44% 4.48% 22.13% 32.42% 27.58%
 
R&D Expenses $785.8K $663.9K $707.5K $679.3K $694.6K
Selling, General & Admin $7.4M $6.5M $6M $5.9M $5.6M
Other Inc / (Exp) $6.4M -$10.9M -$8M -$37.8M -$4.1M
Operating Expenses $11M $9.3M $6.7M $6.5M $6.3M
Operating Income $5.2M $6.8M $12.1M $14.7M $21.8M
 
Net Interest Expenses $33.6K $22.5K -- $1.1M $4M
EBT. Incl. Unusual Items $13.4M -$5.2M $6.1M -$7.6M $24.1M
Earnings of Discontinued Ops. -- -- $1.3M -$2.4M --
Income Tax Expense $803.5K $441.8K $501.2K $508.6K $1.5M
Net Income to Company $11.7M -$6.1M $6.7M -$24.5M $14.6M
 
Minority Interest in Earnings -- -$312.1K -$108.9K -$46.3K --
Net Income to Common Excl Extra Items $11.7M -$6.1M $5.3M -$22.1M $14.6M
 
Basic EPS (Cont. Ops) $0.77 -$0.38 $0.46 -$1.72 $1.11
Diluted EPS (Cont. Ops) $0.75 -$0.38 $0.45 -$1.72 $1.08
Weighted Average Basic Share $15.2M $15.2M $14.8M $13.7M $13.2M
Weighted Average Diluted Share $15.6M $15.2M $15M $13.7M $13.4M
 
EBITDA $6.6M $7.9M $13.2M $15.5M $22.5M
EBIT $5.2M $6.8M $12.1M $14.7M $21.8M
 
Revenue (Reported) $663.3M $360.5M $84.8M $65.6M $101.8M
Operating Income (Reported) $5.2M $6.8M $12.1M $14.7M $21.8M
Operating Income (Adjusted) $5.2M $6.8M $12.1M $14.7M $21.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $70.6M $21.6M $11M $14.7M $39.8M
Revenue Growth (YoY) -71.23% -69.44% -48.9% 33.26% 170.69%
 
Cost of Revenues $71.2M $16.5M $7.7M $8.9M $33M
Gross Profit -$572.2K $5.1M $3.3M $5.8M $6.7M
Gross Profit Margin -0.81% 23.55% 30.21% 39.24% 16.9%
 
R&D Expenses $154.1K $147K $164.5K $219.6K $269.7K
Selling, General & Admin $3.2M $1.4M $1.2M $1.2M $1.5M
Other Inc / (Exp) $1.1M -$31.1K -$670.7K -$7.7M --
Operating Expenses $4.2M $1.6M $1.4M $1.4M $1.7M
Operating Income -$4.8M $3.5M $1.9M $4.4M $5M
 
Net Interest Expenses $7.8K -- -- $633K $1.3M
EBT. Incl. Unusual Items -$3.9M $3.5M $2M $4.5M $6.5M
Earnings of Discontinued Ops. -- $280.8K $108.2K -- --
Income Tax Expense -$343.6K $104.4K -$72K $473.8K -$263.8K
Net Income to Company -$3.3M $4M $2.1M -$3.9M $6.8M
 
Minority Interest in Earnings $208.9K -$41.6K -$20.2K -- --
Net Income to Common Excl Extra Items -$3.3M $3.7M $2M -$3.9M $6.8M
 
Basic EPS (Cont. Ops) -$0.23 $0.27 $0.15 -$0.29 $0.53
Diluted EPS (Cont. Ops) -$0.23 $0.27 $0.15 -$0.29 $0.51
Weighted Average Basic Share $15.2M $15M $13.8M $13.4M $12.7M
Weighted Average Diluted Share $15.2M $15.1M $13.9M $13.4M $13.4M
 
EBITDA -$4.5M $3.7M $2.1M $4.6M $5M
EBIT -$4.8M $3.5M $1.9M $4.4M $5M
 
Revenue (Reported) $70.6M $21.6M $11M $14.7M $39.8M
Operating Income (Reported) -$4.8M $3.5M $1.9M $4.4M $5M
Operating Income (Adjusted) -$4.8M $3.5M $1.9M $4.4M $5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $408.8M $293.3M $65.9M $80.1M $170.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $404.5M $275.7M $49.4M $54M $136.3M
Gross Profit $4.2M $17.6M $16.5M $26M $34.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $727.6K $677.7K $688.1K $740.7K $711.4K
Selling, General & Admin $8.7M $4.5M $6.1M $5.2M $6.1M
Other Inc / (Exp) $3.5M -$19.4M -$1.7M -$43.5M --
Operating Expenses $12.2M $6.6M $6.8M $5.9M $6.8M
Operating Income -$8M $11M $9.6M $20.1M $27.6M
 
Net Interest Expenses $32.1K $7.3K -- $2.5M $5.2M
EBT. Incl. Unusual Items -$3.5M -$3.7M $11.3M -$1.5M $30.6M
Earnings of Discontinued Ops. -- $280.8K $1.4M -$3.1M --
Income Tax Expense $376.7K $722.3K $324.8K $1.4M $1M
Net Income to Company -$4.2M -$4.1M $11.7M -$28M $29.6M
 
Minority Interest in Earnings $208.9K -$604.4K -$47.5K -$24.3K --
Net Income to Common Excl Extra Items -$4.2M -$4.4M $10.3M -$24.9M $29.6M
 
Basic EPS (Cont. Ops) -$0.29 -$0.23 $0.80 -$2.06 $2.31
Diluted EPS (Cont. Ops) -$0.30 -$0.23 $0.79 -$2.07 $2.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$6.8M $12.3M $10.4M $20.9M $28.2M
EBIT -$8M $11M $9.6M $20.1M $27.6M
 
Revenue (Reported) $408.8M $293.3M $65.9M $80.1M $170.8M
Operating Income (Reported) -$8M $11M $9.6M $20.1M $27.6M
Operating Income (Adjusted) -$8M $11M $9.6M $20.1M $27.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $166.7M $99.5M $26.7M $41.2M $110.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $163.6M $95M $19.1M $28.4M $91M
Gross Profit $3.1M $4.5M $7.6M $12.8M $19.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $343.4K $357.2K $337.7K $399.1K $415.8K
Selling, General & Admin $4.3M $2.4M $3.3M $2.6M $3.1M
Other Inc / (Exp) $288.7K -$8.2M -$1.5M -$7.6M $99K
Operating Expenses $6M $3.3M $3.6M $3M $3.5M
Operating Income -$2.9M $1.2M $4M $9.8M $15.7M
 
Net Interest Expenses $15.7K -- -- $1.4M $2.6M
EBT. Incl. Unusual Items -$2.4M -$870.7K $3.9M $10.1M $16.6M
Earnings of Discontinued Ops. -- $280.8K $666.1K -- --
Income Tax Expense -$106.2K $174.3K -$72K $865.6K $322.1K
Net Income to Company -$2.3M -$379.3K $4.7M $1.2M $16.3M
 
Minority Interest in Earnings $208.9K -$83.4K -$22K -- --
Net Income to Common Excl Extra Items -$2.3M -$660.1K $4M $1.2M $16.3M
 
Basic EPS (Cont. Ops) -$0.17 -$0.02 $0.34 $0.10 $1.28
Diluted EPS (Cont. Ops) -$0.17 -$0.02 $0.34 $0.09 $1.24
Weighted Average Basic Share $30.3M $30M $27.8M $26.5M $25.4M
Weighted Average Diluted Share $30.7M $30.2M $27.9M $26.9M $26.3M
 
EBITDA -$2.4M $2M $4.3M $10.2M $15.9M
EBIT -$2.9M $1.2M $4M $9.8M $15.7M
 
Revenue (Reported) $166.7M $99.5M $26.7M $41.2M $110.1M
Operating Income (Reported) -$2.9M $1.2M $4M $9.8M $15.7M
Operating Income (Adjusted) -$2.9M $1.2M $4M $9.8M $15.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $30M $33.8M $43.3M $13.3M $96M
Short Term Investments $4.5M $6M $2.2M -- --
Accounts Receivable, Net $160K $886.5K $714.6K $1.3M $854.1K
Inventory $41.1M $54.2M $53.3M $2.1M $4.6M
Prepaid Expenses -- -- $263.7K $93.7K $213.6K
Other Current Assets $4.6M -- -- $57.3K $72.3K
Total Current Assets $96.3M $100.7M $110.6M $17.6M $102.8M
 
Property Plant And Equipment $4.3M $1.4M $882.5K $767K $676.3K
Long-Term Investments $35.2M $34.8M $34.6M $150M $222M
Goodwill $35.1M $21.3M $11.8M -- --
Other Intangibles $19.4M $18.8M $18.2M $17.1M $16.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $190.2M $177M $176.1M $185.5M $341.9M
 
Accounts Payable $5.4M $1.8M $3.3M $2.7M $3.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $58.6M $83.3M
Total Current Liabilities $8.4M $2M $3.9M $8M $94.8M
 
Long-Term Debt $1.3M -- -- $36.3M $84.1M
Capital Leases -- -- -- -- --
Total Liabilities $9.7M $2M $3.9M $44.3M $178.9M
 
Common Stock $165.2M $165.6M $156.2M $149.2M $147.1M
Other Common Equity Adj $251.7K $295.1K $347.9K $1.5M $10.5M
Common Equity $180.5M $175.2M $172.5M $141.2M $163M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$312.1K -$421K -- --
Total Equity $180.5M $174.9M $172.1M $141.2M $163M
 
Total Liabilities and Equity $190.2M $177M $176.1M $185.5M $341.9M
Cash and Short Terms $30M $33.8M $43.3M $13.3M $96M
Total Debt $1.5M -- -- $38.8M $86.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $37M $31.7M $21.7M $9.1M $81.8M
Short Term Investments $5.3M $3.2M $302.7K -- --
Accounts Receivable, Net $718.8K $717.5K $1.8M $819.4K $1M
Inventory $43.8M $58.3M $13.3M $3.4M $4.7M
Prepaid Expenses -- -- -- $324.4K $567K
Other Current Assets $350.7K $237.8K -- $17.1K --
Total Current Assets $92.2M $102.1M $54.3M $14.4M $89M
 
Property Plant And Equipment $4.8M $959.5K $831.6K $719.7K $680.9K
Long-Term Investments $35.1M $35.2M $92.4M $163.6M $238M
Goodwill $35.1M $21.3M $9.4M -- --
Other Intangibles $19.2M $18.5M $17.4M $16.8M --
Other Long-Term Assets -- -- -- -- --
Total Assets $186.4M $178.1M $174.4M $195.5M $343.9M
 
Accounts Payable $5.8M $5M $800.6K $1.9M $2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $79.6K -- -- -- --
Other Current Liabilities $5.4K -- $826.5K -- --
Total Current Liabilities $6.8M $5M $1.8M $10.4M $81.4M
 
Long-Term Debt $396.2K -- -- $36.1M $83.4M
Capital Leases -- -- -- -- --
Total Liabilities $7.2M $5M $1.8M $46.5M $164.8M
 
Common Stock $166M $163.9M $154.3M $149.4M $145.1M
Other Common Equity Adj $322.5K $370.8K -$1.4M $7.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$208.8K -$395.5K -$443K -- --
Total Equity $179.2M $173.1M $172.6M $149M $179.1M
 
Total Liabilities and Equity $186.4M $178.1M $174.4M $195.5M $343.9M
Cash and Short Terms $37M $31.7M $21.7M $9.1M $81.8M
Total Debt $1.4M -- -- $38.8M $86M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $11.7M -$6.1M $6.7M -$24.5M $14.6M
Depreciation & Amoritzation $1.3M $1M $1.2M $791.8K $767.1K
Stock-Based Compensation $2.9M $1.5M $564.8K $304K $3.1M
Change in Accounts Receivable $482.3K -$726.5K -$135.7K -$347.4K $318.7K
Change in Inventories -$22.6M -$15.3M $4.1M $50.2M -$1M
Cash From Operations -$9.5M -$8.8M $22.3M $67.1M $25M
 
Capital Expenditures $40.2K $43.6K $4.7K $7.8K $9K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3M $10.5M $1.9M -$126M -$64M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $41.9M $84M
Long-Term Debt Repaid -$311.7K -$252.5K -- -$3.8M -$41.4M
Repurchase of Common Stock $6M $1M $9.9M $6.1M $4.8M
Other Financing Activities -- -- -$118.3K -- --
Cash From Financing -$6.3M -$1.2M -$10M $31.9M $37.8M
 
Beginning Cash (CF) $25.5M $27.9M $41.1M $13.3M $96M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.4M $358K $14.5M -$27.8M -$595.3K
Ending Cash (CF) $5.6M $28.1M $55.9M -$15.2M $96M
 
Levered Free Cash Flow -$9.6M -$8.8M $22.3M $67.1M $25M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3.3M $4M $2.1M -$3.9M $6.8M
Depreciation & Amoritzation $253.7K $194.9K $203.9K $191.6K $62.1K
Stock-Based Compensation $518.2K $113.2K $68.2K $335.7K $2M
Change in Accounts Receivable -$554.4K -$164.1K -$1M $10.5K -$58.7K
Change in Inventories -$2.5M -$5.1M -$124.9K -$278.9K $3.1M
Cash From Operations -$7M $1.9M $555.9K $4.7M $6.9M
 
Capital Expenditures $3.7K -- -- $2.2K $46.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing $244.9K -$249.5K -$2.8M -$6.8M -$2.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$47K -- -- -$1.6M --
Repurchase of Common Stock -- $557.2K $1.4M $85.8K $546.5K
Other Financing Activities -- -- -- -- --
Cash From Financing -$47K -$557.2K -$1.4M -$1.6M -$1.2M
 
Beginning Cash (CF) $31.8M $28.5M $21.4M $9.1M $81.8M
Foreign Exchange Rate Adjustment $249.6K $448K -$109.6K -$36.3K -$5.7K
Additions / Reductions -$6.5M $1.5M -$3.7M -$3.7M $3.4M
Ending Cash (CF) $25.5M $30.5M $17.5M $5.3M $85.2M
 
Levered Free Cash Flow -$7M $1.9M $555.9K $4.7M $6.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.2M -$4.1M $11.7M -$28M $29.6M
Depreciation & Amoritzation $1.2M $1.3M $811.5K $773.6K $634K
Stock-Based Compensation $2.2M $822.3K $399.3K $1.9M $3.3M
Change in Accounts Receivable $567.9K -$229.8K -$1.2M $1.3M -$298K
Change in Inventories -$11.3M -$16.9M $53M $10M $2.8M
Cash From Operations -$2.9M -$3.9M $63.3M $36.7M $28.1M
 
Capital Expenditures $43.9K $44.6K $3.1K $6.9K $53.4K
Cash Acquisitions -- -- -- -- --
Cash From Investing $4.4M $4.7M -$58.1M -$81.4M -$64.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$266.3K -- -- -$6M --
Repurchase of Common Stock -- $2.9M $10.7M $4.3M $7.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$243.1K -$3.1M -$10.8M $31.6M $36.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4M -$1.9M -$6.3M -$13.2M $124.5K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.9M -$3.9M $63.3M $36.7M $28M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.3M -$379.3K $4.7M $1.2M $16.3M
Depreciation & Amoritzation $514.5K $773.5K $401.3K $383.1K $250.1K
Stock-Based Compensation $968.3K $333.5K $168K $1.8M $2M
Change in Accounts Receivable -$558.8K -$62.1K -$1.1M $472.6K -$144.1K
Change in Inventories -$8.1M -$9.7M $39.2M -$1M $2.8M
Cash From Operations -$3.2M $1.7M $42.7M $12.4M $15.5M
 
Capital Expenditures $3.7K $4.7K $3.1K $2.2K $46.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing $7.5M $1.6M -$58.4M -$13.8M -$14.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$93.9K -- -- -$2.2M -$646.5K
Repurchase of Common Stock -- $1.9M $2.6M $779.6K $3.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$82.5K -$1.9M -$2.6M -$3M -$4.5M
 
Beginning Cash (CF) $67.9M $55.5M $47.4M $21.9M $154.9M
Foreign Exchange Rate Adjustment $76.2K $519.7K -$504.3K $72.1K -$27K
Additions / Reductions $4.2M $1.9M -$18.8M -$4.2M -$3.5M
Ending Cash (CF) $72.2M $58M $28M $17.7M $151.3M
 
Levered Free Cash Flow -$3.2M $1.7M $42.7M $12.4M $15.4M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will Tesla Stock Go Up In 2026?
Will Tesla Stock Go Up In 2026?

EV giant Tesla (NASDAQ:TSLA) has, somewhat surprisingly, undershot the broader…

What Are the Best AI Power Stocks?
What Are the Best AI Power Stocks?

As the construction of AI infrastructure accelerates, the gap between…

Is IONQ The Best Quantum Stock to Buy?
Is IONQ The Best Quantum Stock to Buy?

Riding a wave of investor enthusiasm for the technology, quantum…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 60x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
73
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 39x

Alerts

Buy
80
FEIM alert for Dec 15

Frequency Electronics, Inc. [FEIM] is down 3.51% over the past day.

Buy
57
MOD alert for Dec 15

Modine Manufacturing Co. [MOD] is up 1.79% over the past day.

Sell
42
OKLO alert for Dec 15

Oklo, Inc. [OKLO] is down 5.81% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock