Equinox Gold Corp. (EQX)
Every figure this model derived for EQX, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 692,346,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2025-12-31 |
| cash | 430,004,000 | CashAndCashEquivalents |
2025-12-31 |
| current assets | 928,332,000 | CurrentAssetsOtherThanAssetsOrDisposalGroupsClassifiedAsHeldForSaleOrAsHeldForDistributionToOwners |
2025-12-31 |
| current liabilities | 1,261,974,000 | CurrentLiabilities |
2025-12-31 |
| equity | 5,795,307,000 | EquityAttributableToOwnersOfParent |
2025-12-31 |
| interest expense | 179,288,000 | FinanceCosts |
2025-12-31 |
| ocf | 818,345,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 1,817,195,000 | Revenue |
2025-12-31 |
| sbc | 19,025,000 | ExpenseFromSharebasedPaymentTransactionsWithEmployees |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up EQX on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 43.53 |
| current ratio | 0.82 |
| current ratio reported | 0.74 |
| deferred revenue growth | 9.68 |
| dilution pct | 33.13 |
| ebit cagr | 31.07 |
| ebit yoy | 184.99 |
| ev ebit | 30.62 |
| ev owner earnings | 123.74 |
| ev sales | 7.28 |
| fcf margin | 6.93 |
| growth cv | 1.84 |
| interest cover | 2.41 |
| net debt ebitda | 1.58 |
| operating margin | 23.79 |
| owner earnings margin | 5.89 |
| revenue growth | 99.07 |
| revenue growth per share | 49.53 |
| roic | 4.87 |
| rule of 40 | 122.86 |
| sbc pct revenue | 1.05 |
Everything else this filing tags
270 more elements from EQX's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 10,535,395,000 | 2025-12-31 | 14 | USD |
EquityAndLiabilities | 10,535,395,000 | 2025-12-31 | 14 | USD |
NoncurrentAssets | 8,497,964,000 | 2025-12-31 | 14 | USD |
PropertyPlantAndEquipmentIncludingRightofuseAssets | 7,910,329,000 | 2025-12-31 | 6 | USD |
Equity | 5,795,307,000 | 2025-12-31 | 21 | USD |
IssuedCapital | 4,874,712,000 | 2025-12-31 | 14 | USD |
Liabilities | 4,740,088,000 | 2025-12-31 | 14 | USD |
PropertyPlantAndEquipment | 2,840,499,000 | 2022-12-31 | 8 | USD |
FinancialLiabilitiesAtFairValue | 2,367,124,000 | 2025-12-31 | 14 | USD |
RevenueFromContractsWithCustomers | 1,817,195,000 | 2025-12-31 | 12 | USD |
Borrowings | 1,554,680,000 | 2025-12-31 | 16 | USD |
DeferredTaxLiabilities | 1,411,851,000 | 2025-12-31 | 14 | USD |
DeferredTaxLiabilityAsset | 1,411,851,000 | 2025-12-31 | 21 | USD |
LongtermBorrowings | 1,373,350,000 | 2025-12-31 | 14 | USD |
CostOfSales | 1,174,283,000 | 2025-12-31 | 10 | USD |
CashFlowsFromUsedInOperationsBeforeChangesInWorkingCapital | 915,103,000 | 2025-12-31 | 12 | USD |
OperatingExpense | 834,589,000 | 2025-12-31 | 14 | USD |
RetainedEarnings | 819,998,000 | 2025-12-31 | 14 | USD |
AcquisitiondateFairValueOfTotalConsiderationTransferred | 764,083,000 | 2020-03-10 | 1 | USD |
FinancialAssetsAtFairValue | 671,628,000 | 2025-12-31 | 14 | USD |
CurrentAssets | 646,024,000 | 2020-12-31 | 4 | USD |
GrossProfit | 642,912,000 | 2025-12-31 | 10 | USD |
AdjustedWeightedAverageShares | 630,306,219 | 2025-12-31 | 14 | shares |
WeightedAverageShares | 630,306,219 | 2025-12-31 | 12 | shares |
AdjustmentsForDepreciationAndAmortisationExpense | 517,516,000 | 2025-12-31 | 14 | USD |
MaximumExposureToCreditRisk | 480,900,000 | 2025-12-31 | 10 | USD |
CashFlowsFromUsedInInvestingActivities | -458,673,000 | 2025-12-31 | 14 | USD |
ProfitLossFromOperatingActivities | 432,339,000 | 2025-12-31 | 14 | USD |
CashFlowsFromUsedInOperatingActivitiesDiscontinuedOperations | 421,285,000 | 2025-12-31 | 2 | USD |
IncreaseDecreaseThroughAcquisitionOfSubsidiary | 407,768,000 | 2021-12-31 | 4 | USD |
MaximumExposureToCreditRiskOfFinancialAssets | 404,500,000 | 2020-12-31 | 2 | USD |
Inventories | 369,759,000 | 2025-12-31 | 14 | USD |
NoncurrentInventories | 368,130,000 | 2025-12-31 | 14 | USD |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntityIncludingDilutiveEffects | 357,481,000 | 2024-12-31 | 11 | USD |
IssueOfEquity | 349,228,000 | 2024-12-31 | 11 | USD |
DepreciationAndAmortisationExpense | 339,694,000 | 2025-12-31 | 10 | USD |
RawMaterialsAndConsumablesUsed | 336,083,000 | 2025-12-31 | 14 | USD |
IncreaseDecreaseThroughBusinessCombinationsDeferredTaxLiabilityAsset | 311,250,000 | 2024-12-31 | 4 | USD |
ComprehensiveIncome | 302,882,000 | 2025-12-31 | 10 | USD |
IncreaseDecreaseInNumberOfOrdinarySharesIssued | 302,800,000 | 2025-12-31 | 12 | shares |
TradeAndOtherCurrentPayables | 302,420,000 | 2025-12-31 | 6 | USD |
ContractLiabilities | 292,727,000 | 2025-12-31 | 8 | USD |
OtherNoncurrentNonfinancialAssets | 278,812,000 | 2025-12-31 | 14 | USD |
ProfitLossFromContinuingOperationsAttributableToOrdinaryEquityHoldersOfParentEntityIncludingDilutiveEffects | 278,488,000 | 2024-12-31 | 2 | USD |
EmployeeBenefitsExpense | 268,700,000 | 2025-12-31 | 14 | USD |
DeferredTaxExpenseIncomeRecognisedInProfitOrLoss | 255,296,000 | 2024-12-31 | 12 | USD |
OtherNoncurrentLiabilities | 251,286,000 | 2025-12-31 | 14 | USD |
OtherNoncurrentNonfinancialLiabilities | 251,286,000 | 2025-12-31 | 14 | USD |
ProfitLossFromDiscontinuedOperations | 240,332,000 | 2025-12-31 | 3 | USD |
DerivativeFinancialLiabilities | 230,881,000 | 2025-12-31 | 10 | USD |
CurrentLiabilitiesOtherThanLiabilitiesIncludedInDisposalGroupsClassifiedAsHeldForSale | 230,675,000 | 2025-12-31 | 2 | USD |
ProfitLoss | 221,471,000 | 2025-12-31 | 14 | USD |
MiscellaneousOtherOperatingExpense | 199,689,000 | 2025-12-31 | 10 | USD |
AdjustmentsForIncomeTaxExpense | 191,119,000 | 2025-12-31 | 14 | USD |
IncreaseDecreaseInCashAndCashEquivalents | 190,675,000 | 2025-12-31 | 14 | USD |
CurrentAccruedExpensesAndOtherCurrentLiabilities | 189,628,000 | 2025-12-31 | 8 | USD |
AdjustmentsForFinanceCosts | 185,678,000 | 2025-12-31 | 14 | USD |
CurrentDerivativeFinancialLiabilities | 184,171,000 | 2025-12-31 | 11 | USD |
CurrentPortionOfLongtermBorrowings | 181,330,000 | 2025-12-31 | 14 | USD |
CashFlowsFromUsedInFinancingActivities | -171,893,000 | 2025-12-31 | 14 | USD |
NoncurrentContractLiabilities | 165,130,000 | 2025-12-31 | 6 | USD |
CurrentFinancialAssets | 162,683,000 | 2025-12-31 | 6 | USD |
DecreaseThroughPerformanceObligationBeingSatisfiedContractLiabilities | 158,063,000 | 2025-12-31 | 5 | USD |
AdjustmentsForDecreaseIncreaseInInventories | -157,791,000 | 2025-12-31 | 14 | USD |
CurrentTaxLiabilities | 153,118,000 | 2025-12-31 | 2 | USD |
IncomeTaxExpenseContinuingOperations | 150,228,000 | 2025-12-31 | 14 | USD |
CashFlowsFromUsedInInvestingActivitiesDiscontinuedOperations | -141,085,000 | 2025-12-31 | 2 | USD |
RepaymentsOfNoncurrentBorrowings | 136,888,000 | 2019-12-31 | 2 | USD |
CurrentTaxExpenseIncome | 135,527,000 | 2025-12-31 | 14 | USD |
InterestPaidClassifiedAsFinancingActivities | 132,580,000 | 2025-12-31 | 10 | USD |
ProfitLossBeforeTax | 131,367,000 | 2025-12-31 | 14 | USD |
IncomeTaxesPaidRefundClassifiedAsOperatingActivities | 129,226,000 | 2025-12-31 | 13 | USD |
CurrentContractLiabilities | 127,597,000 | 2025-12-31 | 6 | USD |
IncreaseDecreaseThroughTransfersFromConstructionInProgressPropertyPlantAndEquipment | 123,500,000 | 2022-09-30 | 2 | USD |
ReclassificationIntoAvailableforsaleFinancialAssets | 119,870,000 | 2023-12-31 | 6 | USD |
AdjustmentsForGainsLossesOnChangeInFairValueOfDerivatives | -113,964,000 | 2025-12-31 | 14 | USD |
RightofuseAssets | 113,664,000 | 2025-12-31 | 16 | USD |
GeneralAndAdministrativeExpense | 104,698,000 | 2025-12-31 | 14 | USD |
TradeAndOtherCurrentPayablesToTradeSuppliers | 104,541,000 | 2025-12-31 | 14 | USD |
FinancialLiabilitiesAtAmortisedCost | 101,900,000 | 2024-12-31 | 5 | USD |
LeaseLiabilities | 98,954,000 | 2025-12-31 | 19 | USD |
IncreaseDecreaseInWorkingCapital | 96,758,000 | 2025-12-31 | 10 | USD |
FinancialAssets | 96,379,000 | 2020-12-31 | 4 | USD |
OtherReserves | 93,081,000 | 2025-12-31 | 14 | USD |
CurrentFinancialAssetsAvailableforsale | 92,666,000 | 2023-12-31 | 9 | USD |
OtherComprehensiveIncomeBeforeTaxGainsLossesFromInvestmentsInEquityInstruments | 92,648,000 | 2025-12-31 | 10 | USD |
ProceedsFromIssueOfOrdinaryShares | 87,042,000 | 2018-12-31 | 1 | USD |
NoncurrentFinancialLiabilitiesAtAmortisedCost | 85,900,000 | 2024-12-31 | 5 | USD |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 85,000,000 | 2025-12-31 | 14 | USD |
ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities | 83,232,000 | 2025-12-31 | 10 | USD |
OtherCurrentNonfinancialLiabilities | 82,663,000 | 2025-12-31 | 14 | USD |
OtherCurrentLiabilities | 82,663,000 | 2025-12-31 | 2 | USD |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 81,482,000 | 2025-12-31 | 12 | USD |
OtherComprehensiveIncome | 81,411,000 | 2025-12-31 | 10 | USD |
ProfitLossFromDiscontinuedOperationsAttributableToOrdinaryEquityHoldersOfParentEntityIncludingDilutiveEffects | 78,993,000 | 2024-12-31 | 1 | USD |
RepairsAndMaintenanceExpense | 78,376,000 | 2025-12-31 | 14 | USD |
FinancialLiabilities | 75,519,000 | 2020-12-31 | 4 | USD |
NoncurrentLeaseLiabilities | 73,691,000 | 2025-12-31 | 13 | USD |
ReserveOfGainsAndLossesFromInvestmentsInEquityInstruments | 71,800,000 | 2025-12-31 | 4 | USD |
DilutiveEffectOfConvertibleInstrumentsOnNumberOfOrdinaryShares | 67,925,780 | 2024-12-31 | 6 | shares |
TradeAndOtherCurrentReceivables | 65,468,000 | 2025-12-31 | 12 | USD |
TradeAndOtherReceivables | 65,468,000 | 2025-12-31 | 10 | USD |
ProceedsFromDisposalOrMaturityOfAvailableforsaleFinancialAssets | 53,359,000 | 2023-12-31 | 4 | USD |
GainsLossesRecognisedWhenControlInSubsidiaryIsLost | 50,300,000 | 2021-12-31 | 2 | USD |
AdditionsToRightofuseAssets | 48,386,000 | 2025-12-31 | 13 | USD |
NoncurrentDerivativeFinancialLiabilities | 46,710,000 | 2025-12-31 | 14 | USD |
WagesAndSalaries | 46,575,000 | 2025-12-31 | 14 | USD |
GainsLossesOnAvailableforsaleFinancialAssets | -44,611,000 | 2023-12-31 | 6 | USD |
InterestIncomeOnDebtInstrumentsHeld | 42,447,000 | 2022-12-31 | 4 | USD |
NetAssetsLiabilities | -40,159,000 | 2025-12-31 | 10 | USD |
ProceedsFromIssuingOtherEquityInstruments | 39,938,000 | 2020-12-31 | 1 | USD |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 39,887,000 | 2025-12-31 | 12 | USD |
RoyaltyExpense | 39,879,000 | 2025-12-31 | 14 | USD |
ProductionSupplies | 37,473,000 | 2020-12-31 | 4 | USD |
FinanceCostsPaidClassifiedAsOperatingActivities | 37,415,000 | 2020-12-31 | 4 | USD |
ValueAddedTaxReceivables | 36,685,000 | 2025-12-31 | 14 | USD |
OtherAdjustmentsToReconcileProfitLoss | 36,575,000 | 2025-12-31 | 14 | USD |
NoncurrentFinancialAssets | 32,317,000 | 2024-12-31 | 8 | USD |
DepreciationRightofuseAssets | 32,157,000 | 2025-12-31 | 10 | USD |
IssueOfConvertibleInstruments | 31,688,000 | 2023-12-31 | 6 | USD |
AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables | 29,922,000 | 2025-12-31 | 14 | USD |
UndrawnBorrowingFacilities | 29,700,000 | 2019-12-31 | 2 | USD |
KeyManagementPersonnelCompensation | 26,755,000 | 2025-12-31 | 14 | USD |
CurrentPrepaidExpenses | 26,352,000 | 2025-12-31 | 4 | USD |
ProfessionalFeesExpense | 25,830,000 | 2025-12-31 | 14 | USD |
DisposalsRightofuseAssets | 25,365,000 | 2025-12-31 | 4 | USD |
CurrentLeaseLiabilities | 25,263,000 | 2025-12-31 | 11 | USD |
InventoryWritedown2011 | 24,800,000 | 2025-12-31 | 10 | USD |
GainLossRecognisedOnMeasurementToFairValueLessCostsToSellOrOnDisposalOfAssetsOrDisposalGroupsConstitutingDiscontinuedOperation | -24,680,000 | 2018-12-31 | 1 | USD |
TaxEffectOfExpenseNotDeductibleInDeterminingTaxableProfitTaxLoss | 24,003,000 | 2020-12-31 | 4 | USD |
CashAndCashEquivalentsClassifiedAsPartOfDisposalGroupHeldForSale | 22,649,000 | 2025-12-31 | 6 | USD |
ExpenseRelatingToLeasesOfLowvalueAssetsForWhichRecognitionExemptionHasBeenUsed | 22,402,000 | 2025-12-31 | 8 | USD |
AcquisitionsThroughBusinessCombinationsRightofuseAssets | 21,509,000 | 2024-12-31 | 2 | USD |
AdjustmentsForUnrealisedForeignExchangeLossesGains | 21,149,000 | 2025-12-31 | 14 | USD |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntity | 20,720,000 | 2020-12-31 | 2 | USD |
ProfitLossAttributableToOwnersOfParent | 20,720,000 | 2020-12-31 | 4 | USD |
InterestExpense | 19,350,000 | 2020-12-31 | 4 | USD |
ProfitLossFromContinuingOperations | -18,861,000 | 2025-12-31 | 4 | USD |
IncomeFromContinuingOperationsAttributableToOwnersOfParent | -18,360,000 | 2019-12-31 | 2 | USD |
OtherReceivables | 16,958,000 | 2025-12-31 | 14 | USD |
IncreaseDecreaseThroughDisposalOfSubsidiary | -16,504,000 | 2019-12-31 | 2 | USD |
CurrentFinancialLiabilitiesAtAmortisedCost | 16,000,000 | 2024-12-31 | 5 | USD |
DecreaseThroughClassifiedAsHeldForSaleRightofuseAssets | 15,478,000 | 2025-12-31 | 2 | USD |
WritedownsReversalsOfInventories | -15,400,000 | 2025-12-31 | 1 | USD |
RestrictedCashAndCashEquivalents | 15,285,000 | 2019-12-31 | 2 | USD |
WorkInProgress | 14,988,000 | 2020-12-31 | 4 | USD |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 14,978,000 | 2025-12-31 | 14 | USD |
DeferredTaxExpenseIncome | 14,701,000 | 2025-12-31 | 14 | USD |
NoncontrollingInterests | 14,519,000 | 2018-12-31 | 1 | USD |
TangibleExplorationAndEvaluationAssets | 13,750,000 | 2020-12-31 | 4 | USD |
CurrentOreStockpiles | 13,514,000 | 2020-12-31 | 3 | USD |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 13,283,000 | 2018-12-31 | 1 | USD |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome | 12,511,000 | 2025-12-31 | 10 | USD |
IncomeTaxRelatingToInvestmentsInEquityInstrumentsOfOtherComprehensiveIncome | 12,511,000 | 2025-12-31 | 10 | USD |
LossesOnDisposalsOfPropertyPlantAndEquipment | 12,414,000 | 2021-12-31 | 2 | USD |
ReceivablesDueFromAssociates | 12,000,000 | 2020-12-31 | 2 | USD |
KeyManagementPersonnelCompensationShorttermEmployeeBenefits | 11,598,000 | 2025-12-31 | 14 | USD |
FinanceIncome | 10,946,000 | 2025-12-31 | 14 | USD |
CashFlowsFromUsedInFinancingActivitiesDiscontinuedOperations | -10,940,000 | 2025-12-31 | 2 | USD |
ExpenseArisingFromExplorationForAndEvaluationOfMineralResources | 10,884,000 | 2025-12-31 | 14 | USD |
OtherCurrentAssets | 10,608,000 | 2025-12-31 | 12 | USD |
LegalProceedingsProvision | 10,300,000 | 2025-12-31 | 14 | USD |
CurrentTaxLiabilitiesCurrent | 10,103,000 | 2024-12-31 | 8 | USD |
ProceedsFromSalesOfInvestmentsAccountedForUsingEquityMethod | 10,000,000 | 2019-05-16 | 1 | CAD |
NumberOfShareOptionsGrantedInSharebasedPaymentArrangement | 9,882,760 | 2025-12-31 | 6 | shares |
PurchaseOfAvailableforsaleFinancialAssets | 8,927,000 | 2023-12-31 | 6 | USD |
KeyManagementPersonnelCompensationTerminationBenefits | 8,517,000 | 2025-12-31 | 2 | USD |
InterestExpenseOnLeaseLiabilities | 8,484,000 | 2025-12-31 | 10 | USD |
OtherTradingIncomeExpense | -7,861,000 | 2020-12-31 | 4 | USD |
NumberOfOutstandingShareOptions | 7,799,608 | 2025-12-31 | 21 | shares |
NoncurrentRestrictedCashAndCashEquivalents | 7,567,000 | 2025-12-31 | 14 | USD |
AccumulatedOtherComprehensiveIncome | 7,516,000 | 2025-12-31 | 10 | USD |
ExpenseRelatingToVariableLeasePaymentsNotIncludedInMeasurementOfLeaseLiabilities | 7,510,000 | 2025-12-31 | 8 | USD |
AdjustmentsForSharebasedPayments | 7,327,000 | 2021-12-31 | 6 | USD |
TradeReceivables | 7,146,000 | 2025-12-31 | 11 | USD |
KeyManagementPersonnelCompensationSharebasedPayment | 6,640,000 | 2025-12-31 | 14 | USD |
PortionOfConsiderationPaidReceivedConsistingOfCashAndCashEquivalents | 6,500,000 | 2020-12-31 | 2 | USD |
DeferredTaxExpenseArisingFromWritedownOrReversalOfWritedownOfDeferredTaxAsset | 6,424,000 | 2020-12-31 | 4 | USD |
IncreaseDecreaseThroughLossOfControlOfSubsidiaryDeferredTaxLiabilityAsset | -6,157,000 | 2025-12-31 | 6 | USD |
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss | -6,075,000 | 2025-12-31 | 14 | USD |
IncreaseDecreaseInAllowanceAccountForCreditLossesOfFinancialAssets | -6,074,000 | 2020-12-31 | 2 | USD |
OtherInflowsOutflowsOfCashClassifiedAsInvestingActivities | -5,689,000 | 2025-12-31 | 14 | USD |
FinishedGoods | 4,500,000 | 2020-12-31 | 4 | USD |
AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables | -4,200,000 | 2019-12-31 | 2 | USD |
OtherNoncurrentAssets | 3,935,000 | 2025-12-31 | 10 | USD |
AdjustmentsForIncreaseDecreaseInOtherCurrentLiabilities | 3,792,000 | 2022-12-31 | 2 | USD |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLossTradeAndOtherReceivables | 3,772,000 | 2018-12-31 | 1 | USD |
ProceedsFromContributionsOfNoncontrollingInterests | 3,446,000 | 2019-12-31 | 1 | USD |
ProceedsFromSalesOrMaturityOfFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeClassifiedAsInvestingActivities | 3,023,000 | 2025-12-31 | 4 | USD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | 2,896,000 | 2025-12-31 | 14 | USD |
ProceedsFromExerciseOfOptions | 2,456,000 | 2024-12-31 | 10 | USD |
AmountsPayableRelatedPartyTransactions | 2,300,000 | 2025-12-31 | 14 | USD |
NumberOfShareOptionsExercisedInSharebasedPaymentArrangement | 2,258,949 | 2025-12-31 | 14 | shares |
TaxEffectOfForeignTaxRates | -2,044,000 | 2025-12-31 | 10 | USD |
ProfitLossAttributableToNoncontrollingInterests | -1,964,000 | 2019-12-31 | 3 | USD |
ProfitLossFromContinuingOperationsAttributableToNoncontrollingInterests | -1,964,000 | 2019-12-31 | 2 | USD |
InterestPayable | 1,707,000 | 2025-12-31 | 8 | USD |
NotionalAmount | 1,500,000 | 2022-12-31 | 2 | USD |
CurrentDerivativeFinancialAssets | 1,299,000 | 2019-12-31 | 1 | USD |
OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | 1,274,000 | 2025-12-31 | 2 | USD |
CurrentRestrictedCashAndCashEquivalents | 1,206,000 | 2020-12-31 | 4 | USD |
NumberOfShareOptionsExercisableInSharebasedPaymentArrangement | 1,097,150 | 2023-12-31 | 5 | shares |
CurrentFinancialAssetsAtFairValueThroughProfitOrLoss | 988,000 | 2019-12-31 | 2 | USD |
DepreciationExpense | 808,000 | 2025-12-31 | 14 | USD |
ShareOfProfitLossOfContinuingOperationsOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | 702,000 | 2024-12-31 | 8 | USD |
ShareOfProfitLossOfAssociatesAccountedForUsingEquityMethod | 702,000 | 2024-12-31 | 8 | USD |
AmortisationExpense | 692,000 | 2020-12-31 | 4 | USD |
AccrualsClassifiedAsCurrent | 390,000 | 2020-12-31 | 4 | USD |
IncreaseDecreaseThroughChangesInOwnershipInterestsInSubsidiariesThatDoNotResultInLossOfControl | 355,000 | 2018-12-31 | 1 | USD |
ShareIssueRelatedCost | 353,000 | 2025-12-31 | 14 | USD |
AdjustmentsForLossesGainsOnDisposalOfNoncurrentAssets | 328,000 | 2023-12-31 | 6 | USD |
GainsLossesOnDisposalsOfPropertyPlantAndEquipment | -328,000 | 2023-12-31 | 4 | USD |
OtherInflowsOutflowsOfCashClassifiedAsFinancingActivities | 313,000 | 2025-12-31 | 14 | USD |
DilutiveEffectOfShareOptionsOnNumberOfOrdinaryShares | 198,626 | 2024-12-31 | 10 | shares |
NoncurrentDerivativeFinancialAssets | 81,000 | 2024-12-31 | 9 | USD |
ExercisePriceShareOptionsGranted2019 | 12 | 2020-12-31 | 5 | CAD/shares |
WeightedAverageExercisePriceOfShareOptionsInSharebasedPaymentArrangementExercisedDuringPeriodAtDateOfExercise2019 | 6 | 2023-12-31 | 6 | USD/shares |
WeightedAverageExercisePriceOfShareOptionsExercisableInSharebasedPaymentArrangement2019 | 6 | 2023-12-31 | 3 | CAD/shares |
WeightedAverageExercisePriceOfShareOptionsGrantedInSharebasedPaymentArrangement2019 | 5 | 2024-12-31 | 9 | USD/shares |
WeightedAverageExercisePriceOfShareOptionsGrantedInSharebasedPaymentArrangement2019 | 4 | 2025-12-31 | 6 | CAD/shares |
WeightedAverageExercisePriceOfShareOptionsOutstandingInSharebasedPaymentArrangement2019 | 4 | 2025-12-31 | 21 | CAD/shares |
WeightedAverageExercisePriceOfShareOptionsExercisedInSharebasedPaymentArrangement2019 | 4 | 2025-12-31 | 14 | CAD/shares |
BasicEarningsLossPerShare | 1 | 2024-12-31 | 1 | CAD/shares |
DilutedEarningsLossPerShare | 1 | 2024-12-31 | 1 | CAD/shares |
DescriptionOfExpectedVolatilityShareOptionsGranted | 1 | 2020-12-31 | 5 | pure |
DilutedEarningsLossPerShareFromContinuingOperations | 1 | 2024-12-31 | 1 | CAD/shares |
ProportionOfOwnershipInterestInJointOperation | 0 | 2020-12-16 | 1 | pure |
BasicEarningsLossPerShareFromDiscontinuedOperations | 0 | 2025-12-31 | 1 | USD/shares |
BasicEarningsLossPerShare | 0 | 2025-12-31 | 12 | USD/shares |
DilutedEarningsLossPerShare | 0 | 2025-12-31 | 12 | USD/shares |
ApplicableTaxRate | 0 | 2025-12-31 | 14 | pure |
BasicEarningsLossPerShareFromDiscontinuedOperations | 0 | 2024-12-31 | 1 | CAD/shares |
DilutedEarningsLossPerShareFromDiscontinuedOperations | 0 | 2024-12-31 | 1 | CAD/shares |
BasicAndDilutedEarningsLossPerShareFromContinuingOperations | -0 | 2019-12-31 | 2 | USD/shares |
BasicAndDilutedEarningsLossPerShare | 0 | 2020-12-31 | 4 | USD/shares |
DescriptionOfDiscountRatesUsedInCurrentEstimateOfValueInUse | 0 | 2022-10-19 | 2 | pure |
WeightedAverageLesseesIncrementalBorrowingRateAppliedToLeaseLiabilitiesRecognisedAtDateOfInitialApplicationOfIFRS16 | 0 | 2019-01-01 | 1 | pure |
EffectiveInterestRateOfFinancialAssetsReclassifiedOutOfAvailableforsaleFinancialAssets | 0 | 2023-12-31 | 2 | pure |
DescriptionOfEffectiveInterestRateDeterminedOnDateOfReclassification | 0 | 2024-08-31 | 1 | pure |
DilutedEarningsLossPerShareFromContinuingOperations | -0 | 2025-12-31 | 4 | USD/shares |
BasicEarningsLossPerShareFromContinuingOperations | -0 | 2025-12-31 | 2 | USD/shares |
DescriptionOfRiskFreeInterestRateShareOptionsGranted | 0 | 2020-12-31 | 5 | pure |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 0 | 2025-12-31 | 7 | USD |
DeferredTaxAssets | 0 | 2025-12-31 | 10 | USD |
DeferredTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | 0 | 2025-12-31 | 11 | USD |
ExpectedDividendAsPercentageShareOptionsGranted | 0 | 2020-12-31 | 5 | pure |
ImpairmentLoss | 0 | 2022-09-30 | 2 | USD |
InvestmentAccountedForUsingEquityMethod | 0 | 2024-12-31 | 11 | USD |
InvestmentsInAssociates | 0 | 2024-12-31 | 12 | USD |
NoncurrentValueAddedTaxReceivables | 0 | 2025-12-31 | 11 | USD |
PurchaseOfInterestsInAssociates | 0 | 2023-12-31 | 5 | USD |
DerivativeFinancialAssets | 0 | 2024-12-31 | 8 | USD |
GainRecognisedInBargainPurchaseTransaction | 0 | 2022-12-31 | 4 | USD |
GainsLossesOnExchangeDifferencesOnTranslationNetOfTax | 0 | 2025-12-31 | 10 | USD |
LiabilitiesIncludedInDisposalGroupsClassifiedAsHeldForSale | 0 | 2022-12-31 | 4 | USD |
NoncurrentAssetsOrDisposalGroupsClassifiedAsHeldForSaleOrAsHeldForDistributionToOwners | 0 | 2022-12-31 | 4 | USD |
NoncurrentReceivablesFromSaleOfProperties | 0 | 2023-12-31 | 6 | USD |
ParValuePerShare | 0 | 2022-12-31 | 2 | USD/shares |
PaymentsForDebtIssueCosts | 0 | 2021-12-31 | 2 | USD |
ProceedsFromIssueOfBondsNotesAndDebentures | 0 | 2021-12-31 | 2 | USD |
ProceedsFromIssuingShares | 0 | 2025-12-31 | 10 | USD |
FinancialAssetsWithContractualCashFlowsModifiedDuringReportingPeriodWhileLossAllowanceMeasuredAtLifetimeExpectedCreditLossesModificationGainLoss | 0 | 2022-12-31 | 1 | USD |
ProceedsFromDisposalOfExplorationAndEvaluationAssets | 0 | 2023-12-31 | 4 | USD |
ReceivablesFromSaleOfProperties | 0 | 2023-12-31 | 4 | USD |
ReclassificationAdjustmentsOnExchangeDifferencesOnTranslationNetOfTax | 0 | 2025-12-31 | 8 | USD |
CurrentTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | 0 | 2023-12-31 | 2 | USD |
ProceedsFromSalesOfInterestsInAssociates | 0 | 2024-12-31 | 4 | USD |
CurrentTaxExpenseIncomeRelatedToPillarTwoIncomeTaxes | 0 | 2025-12-31 | 3 | USD |
GainLossRecognisedAsResultOfRemeasuringToFairValueEquityInterestInAcquireeHeldByAcquirerBeforeBusinessCombination | 0 | 2025-12-31 | 4 | USD |
PurchaseOfFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeClassifiedAsInvestingActivities | 0 | 2024-12-31 | 2 | USD |
What to be careful about
What this model itself distrusts about EQX's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- the market value here was 8.1B: 785.6M shares from the filing at the quoted price. The price feed reports 1.2B shares, and that count at this same price gives 12.0B, which is the value the feed itself reports. So the two counts are of different things — a depositary receipt against the ordinary shares behind it, or a count filed in thousands — and the count the price belongs to is used
- forward EPS growth +177.0% is analyst consensus, not a filing: consensus 2027 EPS 1.46 against trailing 0.19, over 2 year(s), from 11 analysts (taken 2026-10-11)