
Alamos Gold (AGI) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
333.0M
Gross Profit
137.8M
41.38%
Operating Income
94.7M
28.44%
Net Income
15.2M
4.56%
EPS (Diluted)
$0.04
Balance Sheet Metrics
Total Assets
5.3B
Total Liabilities
1.8B
Shareholders Equity
3.6B
Debt to Equity
0.49
Cash Flow Metrics
Operating Cash Flow
63.4M
Free Cash Flow
-22.1M
Revenue & Profitability Trend
Alamos Gold Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.3B | 1.0B | 821.2M | 823.6M | 748.1M |
Cost of Goods Sold | 751.1M | 637.7M | 608.9M | 534.1M | 475.5M |
Gross Profit | 595.8M | 385.6M | 212.3M | 289.5M | 272.6M |
Gross Margin % | 44.2% | 37.7% | 25.9% | 35.2% | 36.4% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 64.3M | 49.3M | 44.2M | 35.6M | 31.3M |
Other Operating Expenses | 26.7M | 18.2M | 18.4M | 14.7M | 7.2M |
Total Operating Expenses | 91.0M | 67.5M | 62.6M | 50.3M | 38.5M |
Operating Income | 504.8M | 318.1M | 149.7M | 239.2M | 234.1M |
Operating Margin % | 37.5% | 31.1% | 18.2% | 29.0% | 31.3% |
Non-Operating Items | |||||
Interest Income | 12.6M | - | - | - | - |
Interest Expense | 14.4M | 2.5M | 5.7M | 4.5M | 4.3M |
Other Non-Operating Income | 1.2M | -21.9M | -41.6M | -232.4M | -11.6M |
Pre-tax Income | 502.2M | 293.7M | 102.4M | 2.3M | 218.2M |
Income Tax | 217.9M | 83.7M | 65.3M | 69.0M | 74.0M |
Effective Tax Rate % | 43.4% | 28.5% | 63.8% | 3,000.0% | 33.9% |
Net Income | 284.3M | 210.0M | 37.1M | -66.7M | 144.2M |
Net Margin % | 21.1% | 20.5% | 4.5% | -8.1% | 19.3% |
Key Metrics | |||||
EBITDA | 730.9M | 506.9M | 320.6M | 406.5M | 382.9M |
EPS (Basic) | $0.70 | $0.53 | $0.09 | $-0.17 | $0.37 |
EPS (Diluted) | $0.69 | $0.53 | $0.09 | $-0.17 | $0.37 |
Basic Shares Outstanding | 408165000 | 395509000 | 392172000 | 392649000 | 391675000 |
Diluted Shares Outstanding | 408165000 | 395509000 | 392172000 | 392649000 | 391675000 |
Income Statement Trend
Alamos Gold Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 327.2M | 224.8M | 129.8M | 172.5M | 220.5M |
Short-term Investments | 24.0M | 13.0M | 18.6M | 23.9M | 43.7M |
Accounts Receivable | - | - | - | - | - |
Inventory | 232.8M | 271.2M | 234.2M | 199.0M | 148.5M |
Other Current Assets | 17.9M | 23.6M | 16.2M | - | 26.0M |
Total Current Assets | 648.6M | 586.0M | 441.0M | 459.4M | 473.4M |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | 1.8B | 1.6B | 1.5B |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 69.5M | 55.1M | 59.4M | 53.6M | 61.8M |
Total Non-Current Assets | 4.7B | 3.4B | 3.2B | 3.2B | 3.2B |
Total Assets | 5.3B | 4.0B | 3.7B | 3.6B | 3.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 191.6M | 167.8M | 147.6M | 137.6M | 117.7M |
Short-term Debt | 15.2M | - | 400.0K | 400.0K | 500.0K |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 9.1M | 1.8M | 4.6M | 400.0K | 500.0K |
Total Current Liabilities | 430.9M | 247.9M | 181.9M | 157.4M | 146.9M |
Non-Current Liabilities | |||||
Long-term Debt | 271.4M | - | - | - | - |
Deferred Tax Liabilities | 760.6M | 703.6M | 660.9M | 623.2M | 559.9M |
Other Non-Current Liabilities | 3.9M | 2.0M | 2.2M | 2.5M | 3.0M |
Total Non-Current Liabilities | 1.3B | 829.8M | 771.2M | 728.5M | 638.1M |
Total Liabilities | 1.8B | 1.1B | 953.1M | 885.9M | 785.0M |
Equity | |||||
Common Stock | 4.1B | 3.7B | 3.7B | 3.7B | 3.7B |
Retained Earnings | -606.2M | -876.8M | -1.0B | -1.0B | -958.1M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.6B | 2.9B | 2.7B | 2.7B | 2.9B |
Key Metrics | |||||
Total Debt | 286.6M | 0 | 400.0K | 400.0K | 500.0K |
Working Capital | 217.7M | 338.1M | 259.1M | 302.0M | 326.5M |
Balance Sheet Composition
Alamos Gold Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 284.3M | 210.0M | 37.1M | -66.7M | 144.2M |
Depreciation & Amortization | 218.4M | 190.2M | 171.5M | 170.9M | 153.8M |
Stock-Based Compensation | 31.7M | 21.7M | 18.3M | 11.1M | 10.3M |
Working Capital Changes | 56.0M | -39.6M | -64.0M | -47.7M | -10.0M |
Operating Cash Flow | 805.0M | 481.7M | 263.9M | 141.3M | 373.2M |
Investing Activities | |||||
Capital Expenditures | -417.6M | -348.9M | -313.7M | -364.3M | -300.9M |
Acquisitions | -30.2M | 0 | 5.0M | 0 | -19.5M |
Investment Purchases | -11.6M | -2.8M | -4.0M | -8.8M | -3.4M |
Investment Sales | 1.0M | 100.0K | 0 | 25.8M | 9.7M |
Investing Cash Flow | -459.4M | -351.8M | -312.7M | -357.1M | -314.1M |
Financing Activities | |||||
Share Repurchases | - | 0 | -8.2M | -11.7M | -5.5M |
Dividends Paid | -35.1M | -35.3M | -35.1M | -34.5M | -23.9M |
Debt Issuance | - | - | - | - | - |
Debt Repayment | -318.9M | - | 0 | -200.0K | -100.5M |
Financing Cash Flow | -96.2M | -35.3M | -33.7M | -47.5M | -129.9M |
Free Cash Flow | 235.8M | 123.8M | -15.2M | -7.8M | 67.5M |
Net Change in Cash | 249.4M | 94.6M | -82.5M | -263.3M | -70.8M |
Cash Flow Trend
Alamos Gold Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
43.79
Forward P/E
24.68
Price to Book
3.17
Price to Sales
8.14
PEG Ratio
24.68
Profitability Ratios
Profit Margin
18.36%
Operating Margin
27.72%
Return on Equity
7.86%
Return on Assets
6.46%
Financial Health
Current Ratio
1.49
Debt to Equity
7.86
Beta
0.47
Per Share Data
EPS (TTM)
$0.62
Book Value per Share
$8.56
Revenue per Share
$3.39
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
agi | 11.4B | 43.79 | 3.17 | 7.86% | 18.36% | 7.86 |
Newmont | 74.0B | 12.21 | 2.31 | 20.29% | 30.50% | 23.56 |
Agnico Eagle Mines | 68.6B | 23.19 | 3.04 | 13.92% | 30.63% | 3.26 |
Wheaton Precious | 42.8B | 54.22 | 5.54 | 10.60% | 47.46% | 0.11 |
Barnes | 43.6B | 16.04 | 1.75 | 12.15% | 19.99% | 14.15 |
Franco-Nevada | 35.7B | 45.48 | 5.40 | 12.61% | 59.42% | 0.00 |
Financial data is updated regularly. All figures are in the company's reporting currency.