Detailed financial statements for U.S. Gold Corp. (USAU): 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.
U.S. Gold Corp., headquartered in Elko, Nevada, focuses on the exploration and development of gold and other precious metals across the United States. The company's operations also extend to prospecting for copper and silver deposits. It fully owns several key properties: The CK Gold project in Laramie County, Wyoming, which encompasses approximately 1,120 acres of various mining leases and mineral rights.
Analysis Summary
Trailing-twelve-month margins: gross margin 0.0%, operating margin 0.0%, net margin 0.0%.
At the current price of $15.01, USAU has negative trailing earnings (P/E not meaningful) and an ROE of -46.20%. Market capitalisation stands at $248M.
Balance sheet quality for USAU: current ratio of 52.0, net cash position of $30.6M. 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 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|
| Revenue | $17.4M | 0 | $2.0M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost of Revenue | $14.5M | 0 | $13817 | $21204 | $40363 | 0 | $1.8M | $1.4M | $120639 | 0 |
| Gross Profit | $2.9M | 0 | $2.0M | -$21204 | -$40363 | 0 | -$1.8M | -$1.4M | -$120639 | 0 |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $4.7M | $5.8M | $5.0M | $4.4M | $8.4M | $7.7M | $7.6M | $4.4M | $6.7M | $12.0M |
| Operating Expenses | $4.7M | $8.3M | $7.6M | $5.7M | $12.4M | $15.0M | $7.6M | $5.8M | $12.9M | $19.0M |
| Operating Income | -$1.8M | -$8.3M | -$7.6M | -$5.7M | -$12.4M | -$15.0M | -$9.4M | -$7.3M | -$13.0M | -$19.0M |
| EBITDA | -$4.1M | 0 | -$7.6M | -$5.7M | -$12.3M | -$14.9M | -$9.3M | -$7.2M | -$12.9M | -$17.1M |
| Interest Expense | $136000 | $116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pre-tax Income | -$1.9M | -$8.3M | -$7.6M | -$5.7M | -$12.4M | -$13.9M | -$7.6M | -$6.9M | -$20.6M | -$17.2M |
| Income Tax | $136000 | -$435345 | $435345 | -$438145 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | -$1.9M | -$13.7M | -$8.0M | -$5.2M | -$12.4M | -$13.9M | -$7.6M | -$6.9M | -$20.6M | -$17.2M |
| EPS | $-1.96 | $-10.21 | $-4.36 | $-2.27 | $-2.63 | $-1.61 | $-0.90 | $-0.74 | $-1.80 | $-1.15 |
| EPS (Diluted) | $-1.96 | $-10.21 | $-4.36 | $-2.27 | $-2.63 | $-1.61 | $-0.90 | $-0.74 | $-1.80 | $-1.15 |
| Shares Outstanding (Diluted) | $977849 | $1.3M | $1.8M | $2.3M | $4.7M | $7.3M | $8.4M | $9.4M | $11.4M | $15.0M |
Income Statement (Quarterly)
| Year | 2025-Q4 | 2026-Q1 | 2026-Q2 | 2026-Q3 |
|---|
| Revenue | 0 | 0 | 0 | 0 |
| Gross Profit | -$39075 | -$43175 | $113998 | -$44109 |
| Operating Income | -$4.6M | -$5.3M | -$5.5M | -$4.8M |
| EBITDA | -$4.5M | -$5.3M | -$5.2M | -$4.7M |
| Net Income | -$4.5M | -$5.3M | -$5.4M | -$4.6M |
| EPS | $-0.31 | $-0.35 | $-0.34 | $-0.28 |
| EPS (Diluted) | $-0.31 | $-0.35 | $-0.34 | $-0.28 |
Balance Sheet (10y)
| Year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|
| Cash & Equivalents | $155000 | $7.6M | $2.2M | $2.7M | $13.6M | $9.1M | $7.8M | $5.6M | $8.2M | $30.7M |
| Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | -$893151 | 0 | 0 | $219072 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | $945000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | $3.4M | $8.3M | $2.8M | $3.2M | $14.1M | $9.9M | $8.4M | $6.5M | $8.9M | $32.2M |
| Property, Plant & Equipment | $16000 | $4.2M | $4.3M | $6.3M | $16.5M | $16.8M | $14.9M | $14.9M | $14.8M | $2.3M |
| Goodwill | $1.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | $274000 | $4.2M | $4.2M | 0 | 0 | 0 | 0 | 0 | 0 | $14.4M |
| Total Assets | $4.8M | $13.0M | $7.4M | $9.8M | $31.3M | $27.5M | $24.2M | $22.6M | $24.9M | $50.2M |
| Accounts Payable | $42981 | $262652 | $112303 | $154381 | $619038 | $1.1M | $346718 | $352804 | $636734 | $495052 |
| Short-term Debt | $1.7M | 0 | 0 | 0 | 0 | $55630 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | $2.8M | $286081 | $160209 | $157840 | $619038 | $1.1M | $378798 | $452790 | $879953 | $619527 |
| Long-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | $2.8M | $286081 | $248955 | $326232 | $823653 | $3.8M | $5.3M | $5.1M | $13.3M | $1.5M |
| Retained Earnings | -$27.6M | -$18.2M | -$26.3M | -$31.6M | -$44.0M | -$57.9M | -$66.0M | -$72.8M | -$93.4M | -$110.6M |
| Total Equity | $2.0M | $12.7M | $7.2M | $9.5M | $30.5M | $23.7M | $18.9M | $17.5M | $11.6M | $48.8M |
| Total Debt | $1.7M | 0 | 0 | 0 | 0 | $64364 | $32080 | $70331 | $34410 | $96223 |
| Net Debt | $1.5M | -$7.6M | -$2.2M | -$2.7M | -$13.6M | -$9.0M | -$7.8M | -$5.5M | -$8.1M | -$30.6M |
| Working Capital | $584000 | $8.0M | $2.7M | $3.0M | $13.5M | $8.8M | $8.1M | $6.1M | $8.0M | $31.6M |
Balance Sheet (Quarterly)
| Year | 2025-Q4 | 2026-Q1 | 2026-Q2 | 2026-Q3 |
|---|
| Cash & Equivalents | $8.8M | $36.1M | $30.7M | $27.1M |
| Total Assets | $27.1M | $54.8M | $50.2M | $46.5M |
| Total Liabilities | $2.5M | $2.2M | $1.5M | $1.6M |
| Total Equity | $24.6M | $52.6M | $48.8M | $44.9M |
| Total Debt | $83121 | $68596 | $96223 | $81903 |
Cash Flow (10y)
| Year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|
| Net Income | -$1.9M | -$13.7M | -$8.0M | -$5.2M | -$12.4M | -$13.9M | -$7.6M | -$6.9M | -$20.6M | -$17.2M |
| Depreciation & Amortization | $87000 | $5.8M | $6956 | $10730 | $22886 | $74825 | $88961 | $88175 | $120639 | $157446 |
| Stock-based Compensation | $476000 | $1.3M | $2.3M | $1.3M | $3.6M | $1.7M | $1.3M | $593556 | $2.2M | $1.4M |
| Change in Working Capital | $1.2M | -$246358 | -$392096 | -$96151 | $57168 | $270400 | -$805931 | -$862120 | $682456 | -$1.0M |
| Operating Cash Flow | -$218000 | -$7.0M | -$5.7M | -$3.9M | -$8.6M | -$12.6M | -$8.7M | -$7.1M | -$9.9M | -$18.2M |
| Capital Expenditure | -$288917 | -$20479 | 0 | 0 | -$42991 | -$178972 | -$177513 | 0 | -$6158 | -$1.9M |
| Acquisitions | 0 | $326404 | 0 | $159 | $2500 | 0 | $2.8M | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | -$506917 | -$7.0M | -$5.7M | -$3.9M | -$8.6M | -$12.8M | -$8.9M | -$7.1M | -$9.9M | -$20.1M |
Cash Flow (Quarterly)
| Year | 2025-Q4 | 2026-Q1 | 2026-Q2 | 2026-Q3 |
|---|
| Operating Cash Flow | -$3.8M | -$5.0M | -$6.1M | -$3.5M |
| Capital Expenditure | -$1.1M | $1.1M | -$1.9M | 0 |
| Free Cash Flow | -$4.9M | -$3.9M | -$8.0M | -$3.5M |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Stock-based Compensation | $135013 | $211681 | $864839 | $763604 |
Growth & Margins (10y)
| Year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|
| Revenue Growth (YoY) | | -100.0% | | -100.0% | | | | | | |
| Net Income Growth (YoY) | | -613.2% | +41.1% | +34.8% | -136.0% | -12.5% | +45.3% | +9.4% | -198.1% | +16.3% |
| EPS Growth (YoY) | | -420.9% | +57.3% | +47.9% | -15.9% | +38.8% | +44.1% | +17.8% | -143.2% | +36.1% |
| Shares Change (YoY) | | +36.8% | +38.1% | +25.4% | +103.4% | +53.9% | +16.0% | +11.2% | +22.1% | +31.0% |
| FCF Growth (YoY) | | -1282.3% | +19.1% | +31.2% | -121.5% | -47.7% | +30.5% | +20.2% | -39.6% | -103.9% |
| Gross Margin | 16.9% | | 99.3% | | | | | | | |
| Operating Margin | -10.2% | | -376.6% | | | | | | | |
| EBITDA Margin | -23.3% | | -375.9% | | | | | | | |
| Net Margin | -11.0% | | -398.1% | | | | | | | |
| FCF Margin | -2.9% | | -280.5% | | | | | | | |
| Effective Tax Rate | -7.1% | 5.3% | -5.7% | 7.7% | -0.0% | -0.0% | -0.0% | -0.0% | -0.0% | -0.0% |
Per-Share Data (10y)
| Year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|
| FCF Per Share | $-0.52 | $-5.24 | $-3.07 | $-1.68 | $-1.83 | $-1.76 | $-1.05 | $-0.76 | $-0.86 | $-1.34 |
| Dividends Per Share | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Shares Outstanding (Basic) | $977849 | $1.3M | $1.8M | $2.3M | $4.7M | $7.3M | $8.4M | $9.4M | $11.4M | $15.0M |
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 | -46.20% |
| Return on Invested Capital | -43.92% |
| Return on Assets | -42.42% |
| Gross Margin | 0.00% |
| Operating Margin | 0.00% |
| Net Margin | 0.00% |
Financial Health
| Debt / Equity | 0.00 |
| Current Ratio | 37.15 |
Key Ratios (10y)
| Year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|
| P/E | -24.08 | -1.33 | -2.68 | -2.25 | -4.18 | -3.51 | -4.51 | -5.65 | -6.09 | -14.28 |
| P/B | 23.60 | 1.43 | 3.02 | 1.25 | 1.70 | 1.73 | 1.81 | 2.24 | 10.82 | 5.04 |
| P/S | 2.65 | 0.00 | 10.69 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross Margin | 16.9% | 0.0% | 99.3% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Margin | -10.2% | 0.0% | -376.6% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Net Margin | -11.0% | 0.0% | -398.1% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |