Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data Star Gold Corp. files with the SEC in its annual reports.
In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.
Income statement
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
FY2026
Operating expenses
0.62
0.43
0.34
0.45
0.64
0.39
0.4
0.19
0.2
0.77
Operating income
-0.43
-0.34
-0.45
-0.64
-0.39
-0.4
-0.19
-0.2
-0.77
Interest expense
0
0
0
0
0
0
Other non-operating income
0
0
-0
-0
-0
-0.02
-0.04
-0.05
-0.05
Pre-tax income
-0.62
-0.43
-0.34
-0.45
-0.64
-0.39
-0.42
-0.24
-0.26
-0.82
Income tax
0
0
0
0
0
0
0
0
0
0
Income from continuing operations
-0.62
Net income
-0.62
-0.43
-0.34
-0.45
-0.64
-0.39
-0.42
-0.24
-0.26
-0.82
EBITDA
-0.64
EPS, basic
-0.01
-0.01
0.00
-0.01
-0.01
0.00
0.00
0.00
0.00
-0.01
EPS, diluted
-0.01
-0.01
0.00
-0.01
-0.01
0.00
0.00
0.00
0.00
-0.01
Shares, basic (weighted)
48.5
66.4
76.9
77.4
90.8
97.3
97.3
97.3
97.3
118
Shares, diluted (weighted)
48.5
66.4
76.9
77.4
90.8
97.3
97.3
97.3
97.3
118
Balance sheet
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
FY2026
Cash and equivalents
0.11
0.83
0.44
0.03
0.27
0.05
0.03
0.01
0.01
1.93
Other current assets
0.02
0.02
0.02
0.02
0.03
0.14
0.01
0
0
0.22
Total current assets
0.12
0.86
0.46
0.05
0.3
0.19
0.04
0.01
0.02
2.15
Property, plant and equipment
0.36
0.41
0.47
0.54
0.55
0.57
0.58
0.59
0.6
0.61
Other non-current assets
0.01
0.02
0
0
0
Total assets
0.52
1.31
0.95
0.68
0.94
0.85
0.71
0.69
0.71
2.85
Accounts payable
0.05
0.1
0.02
0.02
0.03
0.04
0.03
0.04
0.09
0.12
Short-term debt
0
0.15
Total current liabilities
0.05
0.1
0.02
0.11
0.03
0.04
0.05
0.27
0.69
0.12
Other non-current liabilities
0.02
Total liabilities
0.05
0.1
0.02
0.18
0.03
0.24
0.53
0.74
1.02
0.12
Total debt
0
0.15
Paid-in capital
10.4
11.5
11.6
11.6
12.6
12.7
12.7
12.7
12.7
16.5
Retained earnings
-9.94
-10.4
-10.7
-11.2
-11.8
-12.2
-12.6
-12.9
-13.1
-13.9
Shareholders' equity
0.47
1.21
0.94
0.5
0.91
0.61
0.18
-0.06
-0.31
2.73
Total equity
0.47
1.21
0.94
0.5
0.91
0.61
0.18
-0.06
-0.31
2.73
Total liabilities and equity
0.52
1.31
0.95
0.68
0.94
0.85
0.71
0.69
0.71
2.85
Shares outstanding
54.8
76.4
77.4
77.4
97.3
97.3
97.3
97.3
97.3
194
Cash flow statement
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
FY2026
Net income
-0.62
-0.43
-0.34
-0.45
-0.64
-0.39
-0.42
-0.24
-0.26
-0.82
Depreciation and amortization
0
0
Stock-based compensation
0.13
0.09
0
0
0.16
0
0.08
Change in payables
-0
0
-0.01
0.01
0.05
0.04
Cash from operations
-0.52
-0.3
-0.34
-0.33
-0.58
-0.25
-0.28
-0.18
-0.16
-0.93
Cash from investing
-0.04
-0.05
-0.05
-0.13
-0.01
-0.01
-0.01
-0.01
-0.01
-0.01
Stock issued
1.08
0
0
0.09
Cash from financing
0.67
1.08
0
0.05
0.83
0.05
0.28
0.16
0.18
2.86
Net change in cash
0.11
0.72
-0.39
-0.41
0.24
-0.22
-0.02
-0.03
0.01
1.92
Interest paid
0
0
0
0
0
0
0
0
0
0.06
Key metrics
Worked out from the statements above. Latest values use the trailing twelve months to July 31, 2026; growth uses fiscal years. Valuation uses the share price of $0.16 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Return on equity (ROE)
-65.4%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-56.3%
Net income / average total assets.
Return on invested capital (ROIC)
-213.4%
Approximation: operating income x (1 - tax rate) / average (total debt + equity - cash). Tax rate is the effective rate when between 0% and 50%, else 21%.
Growth
Metric
Value
How it is calculated
Book value CAGR, 3y
147.3%
Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value CAGR, 5y
24.5%
Compound annual growth of book value over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Total assets growth, 1y
303.2%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
58.8%
Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y
24.8%
Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y
21.0%
Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y
6.6%
Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y
5.3%
Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.
Balance sheet health
Metric
Value
How it is calculated
Current ratio
5.20x
Current assets / current liabilities.
Quick ratio
4.71x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
4.71x
(Cash + short-term investments) / current liabilities.
Debt / equity
0.00x
Total debt / shareholders' equity. Not shown when equity is negative.
Debt / assets
0.0%
Total debt / total assets.
Liabilities / assets
13.9%
Total liabilities / total assets.
Net debt
-$2.0M
Total debt - cash - short-term investments. Negative means more cash than debt.
Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
Operating cash flow per share
-$0.01
Cash from operations / diluted weighted shares.
Book value per share
$0.01
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/B
12.3x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
12.3x
Market cap / tangible book value, when positive.
Earnings yield
-5.3%
Net income / market cap (the inverse of P/E).
Was Star Gold Corp. profitable in fiscal 2026?
No. It reported a net loss of $824.9K.
Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.