Re-runs extraction for each period with period-end year from max(2023, current year − 2) through the current year, oldest first (up to three reporting years). This can take a long time.
Sector: Precious-metals royalty
Geography: Global
COMM_FNV
Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.
Shares: yahoo_fundamentals_timeseries/FNV
| Period | Issues |
|---|---|
| 2023-03-31 Q1 | ✓OK |
| 2023-06-30 Q2 | ✓OK |
| 2023-09-30 Q3 | ✓OK |
| 2023-12-31 FY | ✗Errors 3 |
| 2023-12-31 Q4 | ✓OK |
| 2024-03-31 Q1 | ✓OK |
| 2024-06-30 Q2 | ✓OK |
| 2024-09-30 Q3 | ✓OK |
| 2024-12-31 FY | ✓OK |
| 2025-03-31 Q1 | ✓OK |
| 2025-06-30 Q2 | ⚠Warn 1 |
| 2025-09-30 Q3 | ⚠Warn 1 |
| 2025-12-31 FY | ⚠Warn 2 |
Monetary columns are in M USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.
| Date | Period | Status | RevenueM USD | Operating profitM USD | D&AM USD | EBITDAM USD | Net profitM USD | Operating CFM USD | Capex + M&AM USD | AssetsM USD | EquityM USD | ROE (annualized) | Net debtM USD | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025-12-31 | FY 2025 (12M) | PARTIAL | — y/y — | 453.9 y/y 106.1% | 87.3 y/y 44.8% | 541.2 y/y 93.0% | 367.7 y/y 109.6% | 426.5 | 128.7 | 8241.4 y/y 30.2% | 7635.3 y/y 27.3% | 15.2% | -662.4 | — |
| 2025-09-30 | Q3 2025 (3M) | OK | 487.7 y/y 76.9% | 341.0 y/y 87.4% | 87.0 y/y 60.5% | 428.0 y/y 81.2% | 287.5 y/y 88.3% | 348.0 | -292.4 | 7509.6 y/y 19.2% | 6992.5 y/y 16.8% | 5.6% | -197.9 | — |
| 2025-06-30 | Q2 2025 (3M) | OK | 369.4 y/y 43.8% | 305.8 y/y 80.9% | 64.0 y/y 21.0% | 369.8 y/y 66.7% | 247.1 y/y 210.8% | 430.3 | -1360.9 | 7020.6 y/y 14.3% | 6602.0 y/y 13.0% | — | -150.3 | — |
| 2025-03-31 | Q1 2025 (3M) | PARTIAL | 368.4 y/y 44.3% | 253.5 y/y 63.1% | 68.4 y/y 18.1% | 321.9 y/y 50.9% | 209.8 y/y 45.2% | 288.9 | -508.4 | — y/y — | — y/y — | — | — | — |
| 2024-12-31 | Q4 2024 (3M) | PARTIAL | 325.7 y/y 7.4% | 220.2 y/y 122.3% | 60.3 y/y -4.0% | 280.5 y/y 130.3% | 175.4 y/y 117.9% | 243.9 | -4.5 | 6330.4 y/y 5.6% | 5996.6 y/y 3.9% | 9.2% | -1451.3 | — |
| 2024-09-30 | Q3 2024 (3M) | OK | 275.7 y/y -10.9% | 182.0 y/y -2.7% | 54.2 y/y -20.4% | 236.2 y/y -7.4% | 152.7 y/y -12.8% | 213.6 | -239.3 | 6299.6 y/y -9.8% | 5986.8 y/y -11.6% | 3.4% | -1317.3 | — |
| 2024-06-30 | Q2 2024 (3M) | OK | 256.9 y/y -22.1% | 169.0 y/y -15.7% | 52.9 y/y -29.6% | 221.9 y/y -19.5% | 79.5 y/y -56.9% | 194.2 | -17.6 | 6140.3 y/y -11.1% | 5844.3 y/y -12.5% | 5.5% | -1439.0 | — |
| 2024-03-31 | Q1 2024 (3M) | OK | 255.3 y/y -7.6% | 155.4 y/y -9.7% | 57.9 y/y -13.7% | 213.3 y/y -10.8% | 144.5 y/y -7.7% | 177.8 | -146.6 | 6053.1 y/y -10.2% | 5813.5 y/y -10.9% | 10.0% | -416.4 | — |
| 2023-12-31 | Q4 2023 (3M) | PARTIAL | 303.3 y/y — | -987.6 y/y — | 62.8 y/y — | -924.8 y/y — | -982.5 y/y — | 283.5 | -84.6 | 5994.1 y/y — | 5769.1 y/y — | -7.4% | -1421.9 | — |
| 2023-09-30 | Q3 2023 (3M) | OK | 309.5 y/y — | 187.0 y/y — | 68.1 y/y — | 255.1 y/y — | 175.1 y/y — | 236.0 | -165.4 | 6985.9 y/y — | 6771.3 y/y — | 3.5% | -1297.1 | — |
| 2023-06-30 | Q2 2023 (3M) | OK | 329.9 y/y — | 200.5 y/y — | 75.1 y/y — | 275.6 y/y — | 184.5 y/y — | 261.9 | -162.0 | 6907.2 y/y — | 6679.5 y/y — | 11.2% | -1295.1 | — |
| 2023-03-31 | Q1 2023 (3M) | OK | 276.3 y/y — | 172.1 y/y — | 67.1 y/y — | 239.2 y/y — | 156.5 y/y — | 209.8 | -109.6 | 6740.9 y/y — | 6525.6 y/y — | — | -1248.4 | — |
2025-12-31 FY: Missing metrics: revenue.2024-12-31 FY: Missing metrics: investing_cash_flow.2023-12-31 Q4: Missing metrics: net_profit,investing_cash_flow.2023-12-31 FY: Missing metrics: investing_cash_flow.2025-12-31 FY: Status PARTIAL (incomplete extraction or legacy OCR warnings).2025-03-31 Q1: Status PARTIAL (incomplete extraction or legacy OCR warnings).2024-12-31 FY: Status PARTIAL (incomplete extraction or legacy OCR warnings).2023-12-31 Q4: Status PARTIAL (incomplete extraction or legacy OCR warnings).2023-12-31 FY: Status PARTIAL (incomplete extraction or legacy OCR warnings).Quarterly values ($ mln)
Year-over-year change
FCF ($ mln)
Net debt / cash ($ mln)
Current 4 215spot vs LTM +11%
Target market cap from conservative EBITDA and the historical EV/EBITDA
Upside: -72.9%
Main driver: Gold +7% vs LTM; revenue ×1.11 vs costs ×1.04; EBITDA 951→887; at 12.0× EV/EBITDA → -73%.
Product prices — moves vs the LTM average
| Commodity | Share | Spot | LTM | 3-yr | vs LTM, $ | 3y vs LTM |
|---|---|---|---|---|---|---|
| Gold (rev) | +80% | 4 215.28 | 3 939.80 | 3 107.32 | +7% | -21% |
| Silver (rev) | +20% | 67.76 | 52.98 | 40.14 | +28% | -24% |
How it is calculated — revenue → costs → EBITDA → target market cap
| 1 · Reported baseline (LTM) | |
| LTM revenue | 1 100 |
| LTM EBITDA | 951 |
| LTM cash costs (revenue − EBITDA) | 149 |
| 2 · Revenue projection | |
| Revenue multiplier — spot | ×1.112 (+11%) |
| = Spot revenue | 1 223 |
| Revenue multiplier — 3y price | ×0.783 (-22%) |
| = 3-year-price revenue | 861 |
| 3 · Costs projection | |
| Cost multiplier — spot | ×1.040 (+4%) |
| = Spot cash costs | 155 |
| Cost multiplier — 3y price | ×1.040 (+4%) |
| = 3-year-price cash costs | 155 |
| 4 · EBITDA projection (revenue − costs) | |
| = Spot EBITDA | 1 068 |
| = 3-year-price EBITDA | 706 |
| Conservative EBITDA = min(spot, avg) | 887 |
| 5 · Valuation → target market cap | |
| Historical EV/projected-EBITDA (3-yr average) | 12.0x |
| Target EV = EV/EBITDA × conservative EBITDA | 10 643 |
| Net debt | -1 317 |
| Target market cap = EV − net debt | 11 971 |
| Current market cap | 44 237 |
Upside = target market cap ÷ current − 1 = -72.9%
Spot model vs reported — what the spot model projected (trailing-LTM base brought to the period × the period's commodity-price move) against the actual report, per reported period (quarter, half-year or full year — per the filer's calendar); amounts in USD mln. green = reported above projection, pink = below.
| Period | Act. rev | Model rev | Δ rev | Act. EBITDA | Model EBITDA | Δ EBITDA |
|---|---|---|---|---|---|---|
| 2023 Q1 | 276 | 331 | -16.5% | 239 | 283 | -15.6% |
| 2023 Q2 | 330 | 331 | -0.4% | 276 | 287 | -4.1% |
| 2023 Q3 | 310 | 312 | -0.9% | 255 | 268 | -4.7% |
| 2023 Q4 | 312 | 310 | +0.6% | 260 | 263 | -1.1% |
| 2024 Q1 | 255 | 324 | -21.2% | 213 | 273 | -21.9% |
| 2024 Q2 | 257 | 356 | -27.9% | 222 | 304 | -27.1% |
| 2024 Q3 | 276 | 338 | -18.4% | 236 | 291 | -18.8% |
| 2024 Q4 | 326 | 330 | -1.2% | 280 | 286 | -2.1% |
| 2025 Q1 | 368 | 329 | +11.9% | 322 | 288 | +11.8% |
| 2025 Q2 | 369 | 379 | -2.6% | 370 | 337 | +9.8% |
| 2025 Q3 | 488 | 412 | +18.3% | 428 | 379 | +13.0% |
| 2025 Q4 | — | 544 | — | 541 | 506 | +7.0% |
Projected EV/EBITDA 23.2x · target 3-yr avg 36.1x · LTM avg 25.2x
| Date | Per share | Details | Status | Source |
|---|---|---|---|---|
| 2026-06-11 | 0.44 USD | Ex-dividend: 0.44 USD per share | Paid | Yahoo Finance (ex-div) |
| 2026-03-12 | 0.44 USD | Ex-dividend: 0.44 USD per share | Paid | Yahoo Finance (ex-div) |
| 2025-06-12 | 0.38 USD | Ex-dividend: 0.38 USD per share | Paid | Yahoo Finance (ex-div) |
| 2025-03-13 | 0.38 USD | Ex-dividend: 0.38 USD per share | Paid | Yahoo Finance (ex-div) |
| 2024-12-05 | 0.36 USD | Ex-dividend: 0.36 USD per share | Paid | Yahoo Finance (ex-div) |
| 2024-09-12 | 0.36 USD | Ex-dividend: 0.36 USD per share | Paid | Yahoo Finance (ex-div) |
| 2024-06-13 | 0.36 USD | Ex-dividend: 0.36 USD per share | Paid | Yahoo Finance (ex-div) |
| 2024-03-13 | 0.36 USD | Ex-dividend: 0.36 USD per share | Paid | Yahoo Finance (ex-div) |
| 2023-12-06 | 0.34 USD | Ex-dividend: 0.34 USD per share | Paid | Yahoo Finance (ex-div) |
| 2023-09-13 | 0.34 USD | Ex-dividend: 0.34 USD per share | Paid | Yahoo Finance (ex-div) |
| 2023-06-14 | 0.34 USD | Ex-dividend: 0.34 USD per share | Paid | Yahoo Finance (ex-div) |
| 2023-03-15 | 0.34 USD | Ex-dividend: 0.34 USD per share | Paid | Yahoo Finance (ex-div) |
| 2022-12-07 | 0.32 USD | Ex-dividend: 0.32 USD per share | Paid | Yahoo Finance (ex-div) |
| 2022-09-14 | 0.32 USD | Ex-dividend: 0.32 USD per share | Paid | Yahoo Finance (ex-div) |
| 2022-06-15 | 0.32 USD | Ex-dividend: 0.32 USD per share | Paid | Yahoo Finance (ex-div) |
| 2022-03-16 | 0.32 USD | Ex-dividend: 0.32 USD per share | Paid | Yahoo Finance (ex-div) |
| 2021-12-08 | 0.3 USD | Ex-dividend: 0.3 USD per share | Paid | Yahoo Finance (ex-div) |
| 2021-09-15 | 0.3 USD | Ex-dividend: 0.3 USD per share | Paid | Yahoo Finance (ex-div) |
KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).
Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)