Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data VISTA 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
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
0
0
0
0
0
0
0
0
0
0
Cost of revenue
6.93
4.8
Gross profit
-6.93
-4.8
General and administrative
2.94
3.53
4.07
3.94
3.78
3.95
3.77
3.5
3.66
3.61
Operating expenses
7.72
10.8
10.9
8.09
2.26
15.3
5.45
6.76
Operating income
-6.76
10.5
-9.29
Interest income
0.06
0.11
0.37
0.12
0.02
0
0.11
0.26
0.7
0.57
Other non-operating income
4.58
-1.28
2.14
-1.3
2.68
0.1
0.52
0.18
0.71
1.79
Pre-tax income
-3.13
-12
-8.71
-9.39
0.42
-15.2
-4.93
-6.59
11.2
-7.5
Income tax
0
0
0
0
0
0
Net income
-3.13
-12
-8.71
-9.39
0.42
-15.2
-4.93
-6.59
11.2
-7.5
EBITDA
-6.72
10.6
-9.2
EPS, basic
-0.04
-0.12
-0.09
-0.09
0.00
-0.14
-0.04
-0.05
0.09
-0.06
EPS, diluted
-0.04
-0.12
-0.09
-0.09
0.00
-0.14
-0.04
-0.05
0.09
-0.06
Shares, basic (weighted)
89.1
98.6
99.7
101
102
110
118
120
122
125
Shares, diluted (weighted)
89.1
98.6
99.7
101
104
110
118
120
126
125
Balance sheet
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash and equivalents
1.9
1.43
1.07
1.41
7.76
12.8
8.11
6.07
17
13.6
Short-term investments
22
15.1
Other current assets
0.65
0.79
0.54
0.48
0.95
0.81
0.54
0.45
0.55
0.53
Total current assets
29.5
21.1
14.1
8.83
9.41
14
8.65
6.52
17.5
14.1
Property, plant and equipment
8.21
7.56
5.64
5.62
5.64
0.23
0.19
0.2
0.48
0.99
Lease right-of-use assets
0.09
0.03
0.01
Other non-current assets
0.07
0.07
0.07
Total assets
41.6
31.1
22.1
16.7
17.2
16.3
11
8.93
19
16.3
Accounts payable
0.25
0.83
0.2
0.19
0.36
0.57
0.17
0.19
0.16
0.23
Accrued liabilities
0.48
0.99
0.44
0.47
0.7
0.84
0.76
0.75
0.89
0.86
Total current liabilities
1.08
2.06
0.87
1.07
1.13
1.79
0.93
0.94
1.05
1.09
Lease liabilities
0.01
0.01
Other non-current liabilities
0.01
0.02
0.02
0.04
0.02
0.08
Total liabilities
1.08
2.06
0.87
4.04
1.38
2.05
0.96
3.98
1.07
1.17
Retained earnings
-415
-427
-436
-445
-445
-460
-465
-471
-460
-468
Other comprehensive income
-0
Shareholders' equity
40.5
29.1
21.3
12.6
15.9
14.3
10
4.95
17.9
15.1
Total equity
40.5
29.1
21.3
12.6
15.9
14.3
10
4.95
17.9
15.1
Total liabilities and equity
41.6
31.1
22.1
16.7
17.2
16.3
11
8.93
19
16.3
Shares outstanding
97.8
99.4
100
101
103
117
118
121
124
127
Cash flow statement
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Net income
-3.13
-12
-8.71
-9.39
0.42
-15.2
-4.93
-6.59
11.2
-7.5
Depreciation and amortization
0.62
0.66
0.98
0.05
0.05
0.05
0.05
0.04
0.06
0.09
Stock-based compensation
0.65
0.87
0.98
0.77
0.91
0.89
0.78
0.64
0.68
0.67
Change in payables
-0.07
1.08
-1.19
0.04
0.46
0.38
-0.46
-0.04
0.1
0.1
Cash from operations
-5.02
-8.8
-8.57
-7.05
-6.96
-10.6
-7.41
-5.86
-5.74
-6.61
Capital expenditures
-0.04
-0.06
-0.04
-0.07
-0.14
-0.01
-0.05
-0.34
-0.59
Purchases of investments
-9.99
Sales and maturities of investments
6.83
0.17
0.41
5.79
0.34
Cash from investing
-9.87
8.59
8.3
7.38
11.6
2.63
2.88
2.95
15.6
-0.74
Stock issued
15.9
0.09
0.09
1.77
13.4
0.24
1.01
1.11
4.3
Cash from financing
15.9
-0.26
-0.1
0.01
1.68
13
-0.11
0.87
1.02
4.03
Net change in cash
1
-0.47
-0.36
0.34
6.35
5
-4.65
-2.04
10.9
-3.33
Free cash flow
-5.06
-8.63
-7.09
-7.02
-10.8
-7.42
-5.91
-6.08
-7.21
Key metrics
Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2026; growth uses fiscal years. Valuation uses the share price of $2.75 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Return on equity (ROE)
-16.8%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-16.3%
Net income / average total assets.
Return on invested capital (ROIC)
-687.0%
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
Operating income growth, 1y
-188.2%
Operating income vs the same period a year earlier. Only from a positive base.
EBITDA growth, 1y
-186.9%
EBITDA vs the same period a year earlier. Only from a positive base.
Net income growth, 1y
-166.7%
Net income vs the same period a year earlier. Only from a positive base.
EPS growth, 1y
-166.7%
EPS vs the same period a year earlier. Only from a positive base.
Book value growth, 1y
-15.6%
Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y
14.6%
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
-1.0%
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
-14.2%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
14.0%
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
-1.1%
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
-0.4%
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
2.0%
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
3.7%
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
34.2x
Current assets / current liabilities.
Quick ratio
33.9x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
33.9x
(Cash + short-term investments) / current liabilities.
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.
Revenue per share
$0.00
Revenue / diluted weighted shares.
Operating cash flow per share
-$0.05
Cash from operations / diluted weighted shares.
Book value per share
$0.35
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/B
7.91x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
7.91x
Market cap / tangible book value, when positive.
Earnings yield
-2.1%
Net income / market cap (the inverse of P/E).
What was VISTA GOLD CORP's revenue in fiscal 2025?
VISTA GOLD CORP reported revenue of $0.0 for fiscal 2025.
Was VISTA GOLD CORP profitable in fiscal 2025?
No. It reported a net loss of $7.5M.
How much free cash flow did VISTA GOLD CORP generate in fiscal 2025?
Cash from operations of $6.6M minus capital expenditures of $592.0K left free cash flow of -$7.2M.
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.