Detailed financial statements for Goldgroup Mining Inc. (GORO): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year with up to 20 years of history.
Goldgroup Mining, Inc. is a Canadian-based gold production, development, and exploration company, which focuses on the acquisition, exploration, and development of gold-bearing mineral properties in the Americas. It holds interests in the Cerro Prieto and San Francisco projects. The company was founded by Gregg James Sedun and Thomas David Lamb on November 9, 1989 and is headquartered in Vancouver, Canada.
Analysis Summary
Goldgroup Mining Inc. reported revenue of $93.3M in the most recent fiscal year, growing at a 5-year CAGR of 0.6%.
Trailing-twelve-month margins: gross margin 32.0%, operating margin 26.6%, net margin 5.1%. Free cash flow grew at -50.9% CAGR over 5 years.
At the current price of $3.48, GORO trades at a P/E of 74.52 and an ROE of 19.13%. Market capitalisation stands at $262M.
Balance sheet quality for GORO: current ratio of 2.9, net cash position of $25.0M. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Income Statement (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $82.8M | $108.8M | $119.5M | $118.6M | $90.7M | $124.2M | $139.1M | $97.8M | $64.8M | $93.3M |
| Cost of Revenue | $65.1M | $72.4M | $86.3M | $96.7M | $60.6M | $93.5M | $122.0M | $108.8M | $88.6M | $75.6M |
| Gross Profit | $17.6M | $36.4M | $33.2M | $21.9M | $30.0M | $30.7M | $17.1M | -$11.0M | -$23.8M | $17.6M |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $9.5M | $8.1M | $10.7M | $7.6M | $13.1M | $8.6M | $10.0M | $7.3M | $5.0M | $4.3M |
| Operating Expenses | $9.5M | $8.1M | $10.8M | $8.5M | $13.1M | $8.6M | $10.0M | $7.3M | $5.0M | $5.4M |
| Operating Income | $8.1M | $28.3M | $22.4M | $13.4M | $16.9M | $22.1M | $7.1M | -$18.3M | -$28.8M | $12.2M |
| EBITDA | $21.9M | $43.5M | $32.0M | $35.5M | $18.2M | $34.0M | $30.3M | -$3.2M | -$26.6M | $26.3M |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | $906000 | $10.0M | $13.2M | $16.7M |
| Pre-tax Income | $9.1M | $28.5M | $16.6M | $15.5M | -$758000 | $17.6M | $2.2M | -$30.0M | -$47.2M | -$3.0M |
| Income Tax | $4.8M | $24.3M | $7.3M | $10.0M | $5.6M | $9.6M | $8.6M | -$5.9M | $9.3M | $3.4M |
| Net Income | $4.4M | $4.2M | $9.3M | $5.5M | -$6.3M | $8.0M | -$6.3M | -$24.1M | -$56.5M | -$6.5M |
| EPS | $0.08 | $0.07 | $0.16 | $0.09 | $-0.09 | $0.11 | $-0.07 | $-0.27 | $-0.61 | $-0.05 |
| EPS (Diluted) | $0.08 | $0.07 | $0.16 | $0.09 | $-0.09 | $0.11 | $-0.07 | $-0.27 | $-0.61 | $-0.05 |
| Shares Outstanding (Diluted) | $55.7M | $57.6M | $58.4M | $64.0M | $70.7M | $75.6M | $88.4M | $88.5M | $91.9M | $137.3M |
Income Statement (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Revenue | $24.6M | $51.3M | $41.1M | $21.1M |
| Gross Profit | $5.0M | $26.4M | $14.8M | $6.2M |
| Operating Income | $3.3M | $24.8M | $12.2M | $2.6M |
| EBITDA | -$670000 | $28.2M | $18.4M | -$3.9M |
| Net Income | -$4.7M | $18.0M | $4.7M | -$6.1M |
| EPS | $-0.03 | $0.14 | $0.03 | $-0.08 |
| EPS (Diluted) | $-0.03 | $0.14 | $0.03 | $-0.08 |
Balance Sheet (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $14.2M | $22.4M | $7.8M | $10.2M | $25.4M | $33.7M | $23.7M | $6.3M | $1.6M | $25.0M |
| Short-term Investments | $3.3M | $3.8M | $3.6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | $660000 | $2.9M | $2.3M | $8.4M | $4.2M | $8.7M | $5.1M | $4.3M | $2.2M | $13.3M |
| Inventory | $8.9M | $11.6M | $14.3M | $13.5M | $10.0M | $10.4M | $13.5M | $9.3M | $6.9M | $8.2M |
| Total Current Assets | $29.3M | $42.5M | $31.1M | $51.0M | $42.9M | $58.9M | $46.1M | $26.5M | $16.6M | $49.3M |
| Property, Plant & Equipment | $70.1M | $82.6M | $111.2M | $64.3M | $61.4M | $155.7M | $145.1M | $132.5M | $121.6M | $134.7M |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | $118.5M | $132.9M | $150.3M | $193.0M | $105.7M | $215.8M | $210.1M | $184.0M | $145.9M | $184.1M |
| Accounts Payable | $5.4M | $6.9M | $12.4M | $9.1M | $8.8M | $13.3M | $13.3M | $7.6M | $11.3M | $7.4M |
| Short-term Debt | 0 | $568000 | $765000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | $9.0M | $15.0M | $17.6M | $28.0M | $12.1M | $29.7M | $24.7M | $11.3M | $14.5M | $17.3M |
| Long-term Debt | 0 | $1.6M | $1.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | $11.4M | $20.8M | $23.1M | $35.0M | $15.2M | $95.0M | $98.3M | $103.5M | $118.6M | $140.0M |
| Retained Earnings | $2.0M | $4.5M | $12.7M | $16.9M | $12.7M | $17.6M | $7.7M | -$24.6M | -$81.1M | -$87.5M |
| Total Equity | $107.1M | $112.1M | $127.3M | $158.1M | $90.5M | $120.8M | $111.8M | $80.4M | $27.3M | $44.0M |
| Total Debt | 0 | $3.8M | $3.4M | 0 | 0 | 0 | 0 | 0 | 0 | $49000 |
| Net Debt | -$17.5M | -$22.4M | -$8.0M | -$10.2M | -$25.4M | -$33.7M | -$23.7M | -$6.3M | -$1.6M | -$25.0M |
| Working Capital | $20.3M | $27.5M | $13.5M | $23.0M | $30.8M | $29.3M | $21.4M | $15.2M | $2.1M | $32.0M |
Balance Sheet (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Cash & Equivalents | $9.8M | $25.0M | $31.0M | $15.7M |
| Total Assets | $164.3M | $184.1M | $196.4M | $69.3M |
| Total Liabilities | $138.4M | $140.0M | $147.6M | $74.9M |
| Total Equity | $26.0M | $44.0M | $48.8M | -$5.6M |
| Total Debt | 0 | $49000 | $95.6M | $131000 |
Cash Flow (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $4.4M | $4.2M | $9.3M | $5.8M | -$6.3M | $8.0M | -$6.3M | -$24.1M | -$56.5M | -$6.5M |
| Depreciation & Amortization | $12.6M | $15.0M | $15.2M | $19.9M | $17.6M | $16.1M | $27.4M | $26.1M | $19.9M | $12.2M |
| Stock-based Compensation | $1.2M | $1.2M | $1.5M | $1.9M | $3.0M | $875000 | $2.0M | $681000 | $677000 | $1.1M |
| Change in Working Capital | $941000 | -$983000 | -$4.4M | -$7.6M | $4.6M | $3.3M | -$5.3M | -$2.9M | $6.7M | -$6.5M |
| Operating Cash Flow | $17.9M | $35.6M | $22.3M | $21.4M | $35.4M | $34.8M | $14.2M | -$5.2M | -$627000 | $21.7M |
| Capital Expenditure | -$15.1M | -$25.4M | -$40.1M | -$16.9M | -$12.8M | -$20.6M | -$18.2M | -$12.5M | -$7.6M | -$21.1M |
| Acquisitions | -$311000 | 0 | 0 | 0 | 0 | -$2.4M | $1.2M | 0 | 0 | 0 |
| Stock Repurchased | -$13.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -$1.7M | -$1.1M | -$1.1M | -$1.5M | -$2.8M | -$3.4M | -$3.5M | 0 | 0 | 0 |
| Free Cash Flow | $2.8M | $10.2M | -$17.8M | $4.5M | $22.6M | $14.2M | -$4.1M | -$17.7M | -$8.2M | $644000 |
Cash Flow (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Operating Cash Flow | -$325000 | $24.2M | $14.8M | $1.4M |
| Capital Expenditure | -$7.5M | -$8.9M | -$8.8M | -$1.3M |
| Free Cash Flow | -$7.8M | $15.3M | $6.1M | $99000 |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Stock-based Compensation | $403000 | -$51000 | $1.0M | 0 |
Growth & Margins (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | +31.5% | +9.9% | -0.8% | -23.5% | +36.9% | +12.0% | -29.7% | -33.8% | +44.0% | |
| Net Income Growth (YoY) | -5.4% | +123.8% | -40.4% | -214.4% | +226.8% | -178.7% | -282.0% | -134.0% | +88.6% | |
| EPS Growth (YoY) | -12.5% | +128.6% | -43.8% | -200.0% | +222.2% | -163.6% | -285.7% | -125.9% | +92.3% | |
| Shares Change (YoY) | +3.4% | +1.3% | +9.7% | +10.4% | +7.0% | +16.9% | +0.2% | +3.9% | +49.3% | |
| FCF Growth (YoY) | +269.7% | -274.7% | +125.1% | +405.2% | -37.2% | -128.8% | -334.4% | +53.4% | +107.8% | |
| Gross Margin | 21.3% | 33.5% | 27.8% | 18.5% | 33.1% | 24.7% | 12.3% | -11.3% | -36.8% | 18.9% |
| Operating Margin | 9.8% | 26.0% | 18.7% | 11.3% | 18.7% | 17.8% | 5.1% | -18.7% | -44.4% | 13.1% |
| EBITDA Margin | 26.5% | 40.0% | 26.8% | 29.9% | 20.1% | 27.4% | 21.8% | -3.3% | -41.0% | 28.2% |
| Net Margin | 5.3% | 3.8% | 7.8% | 4.7% | -7.0% | 6.5% | -4.5% | -24.7% | -87.3% | -6.9% |
| FCF Margin | 3.3% | 9.4% | -14.9% | 3.8% | 24.9% | 11.4% | -2.9% | -18.1% | -12.7% | 0.7% |
| Effective Tax Rate | 52.0% | 85.4% | 43.9% | 64.3% | -735.2% | 54.5% | 382.4% | 19.6% | -19.6% | -111.8% |
Per-Share Data (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF Per Share | $0.05 | $0.18 | $-0.31 | $0.07 | $0.32 | $0.19 | $-0.05 | $-0.20 | $-0.09 | $0.00 |
| Dividends Per Share | $0.03 | $0.02 | $0.02 | $0.02 | $0.04 | $0.04 | $0.04 | $0.00 | $0.00 | $0.00 |
| Shares Outstanding (Basic) | $55.1M | $56.9M | $57.5M | $63.7M | $69.9M | $75.3M | $88.4M | $88.5M | $91.9M | $137.3M |
What to look at in Basic Materials
Miners, chemicals, steel. 100% commodity-driven. Analysing them with pure P/E is a mistake — look at cost position and dividend sustainability.
- FCF yield — In commodities FCF is gold — EPS is very misleading
- Gross margin — 5y consistent gross margin = moat signal
- Net debt / EBITDA (trough) — Use EBITDA from the worst year of the cycle, not the current one
- Dividend coverage — Dividend covered by FCF in an average year, not at peak
- Capex / D&A — >1x = maintain/grow reserves. <0.7x = decapitalising
- Altman Z-Score — Bankruptcy model (NYU 1968) — combines liquidity, leverage and profitability. Key in cyclicals
- P/B across cycles — Commodities: 0.8-1.2x at troughs, 2x+ at peaks. <2x still reasonable zone
Profitability
| Return on Equity | 19.13% |
| Return on Invested Capital | 8.84% |
| Return on Assets | 3.36% |
| Gross Margin | 31.96% |
| Operating Margin | 26.57% |
| Net Margin | 5.15% |
Financial Health
| Debt / Equity | 1.96 |
| Current Ratio | 3.33 |
Key Ratios (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 50.00 | 22.86 | 7.50 | 8.89 | -8.89 | 10.91 | -4.57 | -0.30 | -0.72 | -97.02 |
| P/B | 2.06 | 0.81 | 0.54 | 0.32 | 0.62 | 0.75 | 0.25 | 0.09 | 1.48 | 14.22 |
| P/S | 2.67 | 0.84 | 0.58 | 0.43 | 0.62 | 0.73 | 0.20 | 0.07 | 0.62 | 6.71 |
| Gross Margin | 21.3% | 33.5% | 27.8% | 18.5% | 33.1% | 24.7% | 12.3% | -11.3% | -36.8% | 18.9% |
| Operating Margin | 9.8% | 26.0% | 18.7% | 11.3% | 18.7% | 17.8% | 5.1% | -18.7% | -44.4% | 13.1% |
| Net Margin | 5.3% | 3.8% | 7.8% | 4.7% | -7.0% | 6.5% | -4.5% | -24.7% | -87.3% | -6.9% |
Related companies: ALTO · ATLX · FEAM · FURY · GRO · LGO · NAMM
Explore sector: Basic Materials · Other Precious Metals
More sections of GORO: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Radar — undervalued stock signals · Investment Academy — learn to analyze stocks