OR
NYEOsisko Gold Royalties Ltd
Basic Materials•Gold
Watchlists:
Last updated: Tuesday 22nd July 2025
27.85
+0.45 (1.64%)
Prev Close:27.4
Open:27.76
Bid:27.15
Ask:28.11
52 Week Range
15.7828.22
Volume:854,072
Mkt Cap:5,157 M
48
MarketXLS Rank ®
Hold
Price Target
$32.03
+15.0%
Financial Statements
OR - Income Statement (Annual)
| Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Depletion | 51 M | |||||||||
| Depreciation And Amortization | 1 M | 1 M | ||||||||
| Development Expense | 6 M | 5 M | ||||||||
| Diluted Discontinuous Operations | -0.19 | |||||||||
| Earnings From Equity Interest | -30 M | -6 M | 2 M | -4 M | -8 M | -22 M | -9 M | -6 M | -4 M | -2 M |
| Earnings From Equity Interest Net Of Tax | -30 M | -6 M | 2 M | -4 M | -8 M | -22 M | -9 M | -6 M | -4 M | -2 M |
| Gain On Sale Of Business | 2 M | 10 M | 4 M | 16 M | 703000.0 | 3 M | -2 M | |||
| Gain On Sale Of PPE | 500000.0 | |||||||||
| Gain On Sale Of Security | -6 M | -4 M | 13 M | 13 M | -29 M | -4 M | 14 M | 26 M | 17 M | |
| General And Administrative Expense | 18 M | 24 M | 8 M | 45 M | 36 M | 30 M | 23 M | 41 M | 25 M | 26 M |
| Gross Profit Margin (profit Margin After CGS) | 152 M | 129 M | 150 M | 139 M | 104 M | 83 M | 67 M | 60 M | 51 M | 45 M |
| Impairment Of Capital Assets | 48 M | 2 M | 122 M | 192000.0 | ||||||
| Insurance And Claims | 2 M | 2 M | ||||||||
| Interest Expense Non Operating | 8 M | 14 M | 22 M | 24 M | 26 M | 24 M | 26 M | 8 M | 3 M | 609000.0 |
| Minority Interests | 64 M | 33 M | -647000.0 | -287000.0 | -259000.0 | -221000.0 | ||||
| Misc Other Special Charges | -10 M | -90 M | ||||||||
| Net Income (loss) | 16 M | -52 M | -119 M | -24 M | 17 M | -234 M | -106 M | -43 M | 42 M | 29 M |
| Net Income Common Stockholders | 16 M | -52 M | -119 M | -24 M | 17 M | -234 M | -106 M | -43 M | 42 M | 29 M |
| Net Income Continuous Operations | 16 M | -52 M | 85 M | -57 M | 16 M | -234 M | -106 M | -43 M | 42 M | 29 M |
| Net Income Discontinuous Operations | -268 M | |||||||||
| Net Non Operating Interest Income Expense | -4 M | -9 M | -13 M | 20 M | 22 M | 19 M | 21 M | 4 M | 175000.0 | -3 M |
| Normalized Income | 5 M | 84 M | 93 M | 44 M | -58 M | -26 M | -785000.0 | 34 M | 29 M | |
| Operating Income | 128 M | 100 M | 125 M | 79 M | 68 M | 53 M | 44 M | 19 M | 26 M | 17 M |
| Operating Income Before Depreciation (EBITDA) | 15 M | 188 M | 176 M | 100 M | -203 M | -62 M | -29 M | 67 M | 38 M | |
| Operating Expense | 24 M | 29 M | 26 M | 60 M | 36 M | 30 M | 23 M | 41 M | 25 M | 28 M |
| Other Costof Revenue | 7 M | 12 M | 16 M | |||||||
| Other Gand A | 18 M | 24 M | 8 M | 45 M | 36 M | 30 M | 23 M | 41 M | 25 M | 26 M |
| Other Impairment Of Capital Assets | 50 M | 36 M | 2 M | |||||||
| Other Operating Expenses | 1 M | 2 M | 14 M | 131000.0 | 191000.0 | 183000.0 | 184000.0 | 196000.0 | 2 M | |
| Rent And Landing Fees | 559000.0 | 561000.0 | ||||||||
| Salaries And Wages | 26 M | 15 M | ||||||||
| Selling And Marketing Expense | 904000.0 | 606000.0 | ||||||||
| Total Income Available For Interest Expense (EBIT) | -28 M | 135 M | 126 M | 53 M | -251 M | -115 M | -58 M | 55 M | 37 M | |
| Total Revenues | 191 M | 183 M | 218 M | 225 M | 214 M | 393 M | 490 M | 213 M | 63 M | 45 M |
| Total Expenses | 63 M | 83 M | 93 M | -146 M | -146 M | -340 M | -447 M | -195 M | -37 M | -29 M |
| Total Revenue | 191 M | 183 M | 218 M | 225 M | 214 M | 393 M | 490 M | 213 M | 63 M | 45 M |
| Write Off | 4 M | 34 M | 261 M | 166 M | 89 M | 1 M | ||||
| Amord | 1 M | 1 M | ||||||||
| Avgshs | 186 M | 185 M | 180 M | 168 M | 162 M | 151 M | 157 M | 128 M | 105 M | 88 M |
| Avgshsdt | 188 M | 185 M | 181 M | 168 M | 162 M | 151 M | 157 M | 128 M | 105 M | 89 M |
| Basiceps | 0.09 | -0.2 | -0.66 | -0.14 | 0.1 | -1.55 | -0.67 | -0.33 | 0.4 | 0.33 |
| Basicepscont | 0.09 | -0.2 | -0.66 | -0.14 | 0.1 | -1.55 | -0.67 | -0.33 | 0.4 | 0.33 |
| Cor | 39 M | 54 M | 67 M | 86 M | 109 M | 310 M | 424 M | 154 M | 11 M | 588000.0 |
| Depamor | 1 M | 52 M | ||||||||
| Dileps | 0.09 | -0.2 | -0.66 | -0.14 | 0.1 | -1.55 | -0.67 | -0.33 | 0.4 | 0.32 |
| Dilepscont | 0.09 | -0.2 | -0.66 | -0.14 | 0.1 | -1.55 | -0.67 | -0.33 | 0.4 | 0.32 |
| Div Per Share | 0.24 | 0.24 | 0.21 | 0.2 | 0.2 | 0.2 | 0.18 | 0.16 | 0.13 | |
| Intinc | 4 M | 5 M | 10 M | 5 M | 5 M | 5 M | 5 M | 4 M | 3 M | 4 M |
| Netincdisc | 16 M | -52 M | -119 M | -24 M | 17 M | -234 M | -106 M | -43 M | 42 M | 29 M |
| Othincexp | 90 M | 132 M | 908000.0 | -104 M | -19 M | -308 M | -163 M | -80 M | 26 M | 17 M |
| Pretaxinc | 30 M | -42 M | 113 M | -44 M | 27 M | -275 M | -141 M | -66 M | 52 M | 37 M |
| Resdev | 6 M | 5 M | ||||||||
| Sga | 18 M | 24 M | 9 M | 45 M | 36 M | 30 M | 23 M | 41 M | 25 M | 26 M |
| Shsout | 187 M | 187 M | 168 M | 166 M | 167 M | 157 M | 155 M | 157 M | 107 M | 94 M |
| Specincchg | 48 M | 2 M | -125 M | -24 M | -257 M | -150 M | -88 M | 3 M | -2 M | |
| Taxprov | 14 M | 10 M | 28 M | 26 M | 11 M | -40 M | -35 M | -23 M | 10 M | 8 M |