OR
Osisko Gold Royalties Ltd
$36.84
+$1.24(+3.48%)
57
Overall
85
Value
27
Tech
60
Quality
Market Cap
$6.66B
Volume
388.80K
52W Range
$24.76 - $48.06
Target Price
$51.72
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $62.7M | $213.2M | $490.5M | $392.6M | $213.6M | $224.9M | $217.8M | $183.2M | $191.2M | $277.4M | ||
| Total Revenue | $62.7M | $213.2M | $490.5M | $392.6M | $213.6M | $224.9M | $217.8M | $183.2M | $191.2M | $277.4M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $11.4M | $153.7M | $423.9M | $309.9M | $109.3M | $86.0M | $67.4M | $12.3M | $6.7M | $9.1M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $51.2M | $59.5M | $66.6M | $82.7M | $104.3M | $138.9M | $150.4M | $170.9M | $184.4M | $268.3M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $25.2M | $40.9M | $22.9M | $30.0M | $36.3M | $59.5M | $25.6M | $70.7M | $56.5M | $66.0M | ||
| Selling, General & Administrative | $25.0M | $40.8M | $22.7M | $29.8M | $36.2M | $45.4M | $8.6M | $28.9M | $23.9M | $30.2M | ||
| Selling & Marketing Expenses | -- | -- | -- | -- | -- | -- | $606.0K | $4.6M | $5.6M | $9.3M | ||
| General & Administrative Expenses | $25.0M | $40.8M | $22.7M | $29.8M | $36.2M | $45.4M | $8.0M | $24.3M | $18.3M | $20.9M | ||
| Salaries & Wages | -- | -- | -- | -- | -- | -- | $15.2M | $25.8M | -- | -- | ||
| Depreciation & Amortization | -- | -- | -- | -- | -- | -- | $1.1M | $1.2M | -- | -- | ||
| Depreciation & Amortization | -- | -- | -- | -- | -- | -- | $52.4M | $41.8M | $32.6M | $35.8M | ||
| Amortization | -- | -- | -- | -- | -- | -- | $1.1M | $1.2M | -- | -- | ||
| Other Operating Expenses | $196.0K | $184.0K | $183.0K | $191.0K | $131.0K | $14.1M | $1.8M | $1.0M | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $26.1M | $18.6M | $43.7M | $52.7M | $68.0M | $79.3M | $124.8M | $100.2M | $127.9M | $202.3M | ||
| EBITDA | $66.5M | $-29.3M | $-62.0M | $-202.8M | $100.2M | $175.8M | $187.9M | $15.0M | $100.4M | $282.9M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $3.4M | $8.4M | $26.0M | $23.5M | $26.1M | $23.8M | $22.3M | $14.0M | $8.0M | $4.5M | ||
| Intinc | $3.3M | $4.3M | $4.8M | $4.6M | $4.6M | $5.1M | $9.8M | $5.1M | $4.2M | $4.0M | ||
| Net Non-Operating Interest Income/Expense | $175.0K | $4.1M | $21.2M | $18.9M | $21.5M | $19.5M | $-12.6M | $-9.0M | $-3.8M | $-454.0K | ||
| Gain on Sale of Securities | $25.9M | $14.0M | $-3.9M | $-29.3M | $12.6M | $13.4M | $-3.7M | $-5.7M | -- | -- | ||
| Other Income/Expense | $25.7M | $-80.4M | $-163.2M | $-308.4M | $-19.3M | $-103.5M | $908.0K | $131.8M | $69.7M | $-38.9M | ||
| Other Special Charges | -- | -- | -- | -- | -- | -- | -- | $-90.2M | $9.9M | $58.6M | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | $3.4M | $-88.3M | $-150.3M | $-256.9M | $-23.9M | $-124.8M | $1.8M | $47.6M | -- | -- | ||
| Impairment of Capital Assets | -- | -- | -- | -- | -- | $122.3M | $1.8M | $47.6M | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $55.0M | $-57.6M | $-114.7M | $-251.0M | $53.3M | $126.4M | $135.5M | $-27.7M | $66.8M | $245.9M | ||
| Pre-Tax Income | $51.6M | $-65.9M | $-140.7M | $-274.6M | $27.1M | $-43.7M | $113.1M | $-41.8M | $58.8M | $241.4M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $9.7M | $-23.1M | $-35.1M | $-40.4M | $10.9M | $25.9M | $27.8M | $9.8M | $13.9M | $35.3M | ||
| NET INCOME | ||||||||||||
| Net Income | $42.1M | $-42.5M | $-105.6M | $-234.2M | $16.9M | $-23.6M | $-118.8M | $-51.6M | $45.0M | $206.1M | ||
| Net Income (Continuing Operations) | $41.9M | $-42.8M | $-105.6M | $-234.2M | $16.2M | $-56.7M | $85.3M | $-51.6M | $45.0M | $206.1M | ||
| Net Income (Discontinued Operations) | $42.1M | $-42.5M | $-105.6M | $-234.2M | $16.9M | $-23.6M | $-118.8M | $-51.6M | $45.0M | $206.1M | ||
| Net Income (Common Stockholders) | $42.1M | $-42.5M | $-105.6M | $-234.2M | $16.9M | $-23.6M | $-118.8M | $-51.6M | $45.0M | $206.1M | ||
| Normalized Income | $34.5M | $-785.0K | $-25.6M | $-58.1M | $43.9M | $92.7M | $87.3M | $5.0M | $107.8M | $244.5M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-36.6M | $-194.7M | $-446.8M | $-339.9M | $-145.6M | $-145.6M | $93.0M | $83.1M | $63.3M | $75.1M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $104.7M | $127.9M | $156.6M | $151.3M | $162.3M | $167.6M | $180.4M | $185.0M | $186.3M | $187.8M | ||
| Average Shares Outstanding (Diluted) | $104.8M | $127.9M | $156.6M | $151.3M | $162.4M | $167.6M | $180.7M | $185.0M | $187.6M | $189.2M | ||
| Shares Outstanding | $106.6M | $157.0M | $155.4M | $157.5M | $167.1M | $166.5M | $167.9M | $187.5M | $187.5M | $187.2M | ||
| Basic EPS | $0.40 | $-0.33 | $-0.67 | $-1.55 | $0.10 | $-0.14 | $-0.66 | $-0.20 | $0.09 | $1.1 | ||
| Basic EPS (Continuing Operations) | $0.40 | $-0.33 | $-0.67 | $-1.55 | $0.10 | $-0.14 | $-0.66 | $-0.20 | $0.09 | $1.1 | ||
| Diluted EPS | $0.40 | $-0.33 | $-0.67 | $-1.55 | $0.10 | $-0.14 | $-0.66 | $-0.20 | $0.09 | $1.09 | ||
| Diluted EPS (Continuing Operations) | $0.40 | $-0.33 | $-0.67 | $-1.55 | $0.10 | $-0.14 | $-0.66 | $-0.20 | $0.09 | $1.09 | ||
| Dividend Per Share | $0.16 | $0.18 | $0.20 | $0.20 | $0.20 | $0.22 | $0.22 | $0.24 | $0.26 | $0.21 | ||
| OTHER METRICS | ||||||||||||
| Depletion | -- | -- | -- | -- | -- | -- | $51.4M | $41.8M | $32.6M | $35.8M | ||
| Diluted Discontinuous Operations | -- | -- | -- | -- | -- | -- | $-0.19 | -- | -- | -- | ||
| Earnings from equity interest | $-3.6M | $-6.1M | $-9.0M | $-22.2M | $-7.7M | $-4.0M | $1.9M | $-5.9M | $-30.0M | $-14.2M | ||
| Earnings From Equity Interest Net Of Tax | $-3.6M | $-6.1M | $-9.0M | $-22.2M | $-7.7M | $-4.0M | $1.9M | $-5.9M | $-30.0M | $-14.2M | ||
| Gain On Sale Of Business | $3.4M | $703.0K | $16.1M | $3.9M | $10.4M | $1.8M | -- | -- | -- | -- | ||
| Insurance And Claims | -- | -- | -- | -- | -- | -- | $2.0M | $2.0M | -- | -- | ||
| Minority Interests | $-259.0K | $-287.0K | -- | -- | $-647.0K | $33.1M | $64.4M | -- | -- | -- | ||
| Net Income Discontinuous Operations | -- | -- | -- | -- | -- | -- | $-268.5M | -- | -- | -- | ||
| Other Costof Revenue | -- | -- | -- | -- | -- | -- | $16.1M | $12.3M | $6.7M | $9.1M | ||
| Other Gand A | $25.0M | $40.8M | $22.7M | $29.8M | $36.2M | $45.4M | $8.0M | $24.3M | $18.3M | $20.9M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | -- | -- | -- | $2.4M | $35.7M | $49.6M | $5.5M | ||
| Rent And Landing Fees | -- | -- | -- | -- | -- | -- | $561.0K | $559.0K | -- | -- | ||
| Write Off | -- | $89.0M | $166.3M | $260.8M | $34.3M | $4.4M | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | OR | $36.84 | +3.5% | 388.80K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Osisko Gold Royalties Ltd Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW