Denarius Metals Past Earnings Performance
Past criteria checks 0/6
Denarius Metals's earnings have been declining at an average annual rate of -16.8%, while the Metals and Mining industry saw earnings growing at 23.7% annually. Revenues have been growing at an average rate of 102.6% per year.
Key information
-16.77%
Earnings growth rate
39.52%
EPS growth rate
| Metals and Mining Industry Growth | 27.39% |
| Revenue growth rate | 102.64% |
| Return on equity | -51.30% |
| Net Margin | -318.65% |
| Last Earnings Update | 30 Jun 2026 |
Recent past performance updates
Recent updates
(Deep Dive Series) Multi-Metal Junior + Critical Materials With 558% IRR And One-Year Payback Trading Under $2
In this deep dive series, we discover Denarius Metals, a unique junior miner already producing gold and silver from its Colombian, Zancudo project. With exceptional grades (up to 11.5g/t Au), remarkable economics (558% IRR), and $11M left to spend on its processing plant.Valuation Update (May 2026)
Important Valuation Note This is still an aggressive all-project torque model , not a base-case fair value model. Assumption Value Fully diluted shares 344,738,074 Total GEOs used 840,178 GEOs AISC used US$2,482/oz Gold scenarios US$6,000/oz and US$7,000/oz Multiples used 10×, 15×, 20× Scenario A: Gold at US$6,000/oz Item Calculation Value Gold price — US$6,000/oz AISC — US$2,482/oz Margin per GEO 6,000 – 2,482 US$3,518/GEO Total GEOs — 840,178 GEOs Estimated total project FCF 840,178 × 3,518 US$2.956B Valuation at US$6,000/oz Gold Multiple Implied Market Value Value Per Share 10× FCF US$29.56B US$85.76/share 15× FCF US$44.34B US$128.64/share 20× FCF US$59.12B US$171.52/share Scenario B: Gold at US$7,000/oz Item Calculation Value Gold price — US$7,000/oz AISC — US$2,482/oz Margin per GEO 7,000 – 2,482 US$4,518/GEO Total GEOs — 840,178 GEOs Estimated total project FCF 840,178 × 4,518 US$3.796B Valuation at US$7,000/oz Gold Multiple Implied Market Value Value Per Share 10× FCF US$37.96B US$110.13/share 15× FCF US$56.95B US$165.19/share 20× FCF US$75.91B US$220.26/share Valuation Summary Gold Price Total GEOs Used AISC Used Estimated Total FCF 10× FCF/share 15× FCF/share 20× FCF/share US$6,000/oz 840,178 GEOs US$2,482/oz US$2.956B US$85.76 US$128.64 US$171.52 US$7,000/oz 840,178 GEOs US$2,482/oz US$3.796B US$110.13 US$165.19 US$220.26 Using a more conservative LOM AISC assumption of US$2,482/oz , Denarius Metals still shows very large theoretical upside under a high-gold-price scenario.
Top Risks Assessment
Critical Risks Dilution risk (Highest risks, but their got proven team) Debenture share settlement. Repeated financing rounds.Revenue & Expenses Breakdown
How Denarius Metals makes and spends money. Based on latest reported earnings, on an LTM basis.
Earnings and Revenue History
| Date | Revenue | Earnings | G+A Expenses | R&D Expenses |
|---|---|---|---|---|
| 30 Jun 26 | 10 | -32 | 8 | 0 |
| 31 Mar 26 | 5 | -45 | 7 | 0 |
| 31 Dec 25 | 2 | -31 | 6 | 0 |
| 30 Sep 25 | 1 | -19 | 5 | 0 |
| 30 Jun 25 | 0 | -17 | 4 | 0 |
| 31 Mar 25 | 0 | -3 | 5 | 0 |
| 31 Dec 24 | 0 | -10 | 5 | 0 |
| 30 Sep 24 | 0 | -21 | 6 | 0 |
| 30 Jun 24 | 0 | -13 | 6 | 0 |
| 31 Mar 24 | 0 | -22 | 4 | 0 |
| 31 Dec 23 | 0 | -14 | 4 | 0 |
| 30 Sep 23 | 0 | -10 | 4 | 0 |
| 30 Jun 23 | 0 | -10 | 3 | 0 |
| 31 Mar 23 | 0 | -10 | 3 | 0 |
| 31 Dec 22 | 0 | -7 | 3 | 0 |
| 30 Sep 22 | 0 | -4 | 4 | 0 |
| 30 Jun 22 | 0 | -5 | 5 | 0 |
| 31 Mar 22 | 0 | -8 | 5 | 0 |
| 31 Dec 21 | 0 | -25 | 6 | 0 |
| 30 Sep 21 | 0 | -23 | 4 | 0 |
| 30 Jun 21 | 0 | -23 | 3 | 0 |
| 31 Mar 21 | 0 | -19 | 2 | 0 |
Quality Earnings: DMET is currently unprofitable.
Growing Profit Margin: DMET is currently unprofitable.
Free Cash Flow vs Earnings Analysis
Past Earnings Growth Analysis
Earnings Trend: DMET is unprofitable, and losses have increased over the past 5 years at a rate of 16.8% per year.
Accelerating Growth: Unable to compare DMET's earnings growth over the past year to its 5-year average as it is currently unprofitable
Earnings vs Industry: DMET is unprofitable, making it difficult to compare its past year earnings growth to the Metals and Mining industry (130.3%).
Return on Equity
High ROE: DMET has a negative Return on Equity (-51.3%), as it is currently unprofitable.
Return on Assets
Return on Capital Employed
Discover strong past performing companies
Company Analysis and Financial Data Status
| Data | Last Updated (UTC time) |
|---|---|
| Company Analysis | 2026/09/11 10:30 |
| End of Day Share Price | 2026/09/10 00:00 |
| Earnings | 2026/06/30 |
| Annual Earnings | 2025/12/31 |
Data Sources
The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.
| Package | Data | Timeframe | Example US Source * |
|---|---|---|---|
| Company Financials | 10 years |
| |
| Analyst Consensus Estimates | +3 years |
|
|
| Market Prices | 30 years |
| |
| Ownership | 10 years |
| |
| Management | 10 years |
| |
| Key Developments | 10 years |
|
* Example for US securities, for non-US equivalent regulatory forms and sources are used.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.
Analysis Model and Snowflake
Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.
Learn about the who designed and built the Simply Wall St analysis model.
Industry and Sector Metrics
Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.
Analyst Sources
Denarius Metals Corp. is covered by 0 analysts. 0 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.