Ivanhoe Electric Inc.
IE NYSE Metal Mining Financials FY2021–FY2025
Revenue
Total sales reported in the income statement.
$3.2M
11.8%
vs prior year
Operating margin
Operating income as a share of revenue.
−3,501.0%
2,598.7 pts
Net income
Profit after all expenses, interest and tax.
−$106M
Free cash flow
Cash from operations minus capital spending.
−$90.4M
Return on capital
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
—
Market cap
Last close times the latest diluted share count, so it is approximate.
—
P/E
Last close divided by diluted earnings per share over the last four quarters.
—
On $0.27 EPS (TTM)
What Ivanhoe Electric Inc. does
No business description yet.
- Legal name
- Ivanhoe Electric Inc.
- Fiscal year ends
- December 31, 2025
- Latest annual report
- 10-K · Feb 23, 2026
- Accession · CIK
- 0001879016-26-000005
0001879016
Revenue and margins
Ivanhoe Electric Inc. had $3.2M of revenue in fiscal 2025, up 11.8% on the year before.
FY21
Revenue $4.7M
FY22
Revenue $8.4M
FY23
Revenue $3.9M
FY24
Revenue $2.9M
FY25
Revenue $3.2M
Q3 '23
Revenue $0.2M
Q4 '23
Revenue $1.7M
Q1 '24
Revenue $0.4M
Q2 '24
Revenue $0.5M
Q3 '24
Revenue $0.7M
Q4 '24
Revenue $1.3M
Q1 '25
Revenue $0.7M
Q2 '25
Revenue $1.1M
Q3 '25
Revenue $0.5M
Q4 '25
Revenue $0.9M
Q1 '26
Revenue $0.9M
Q2 '26
Revenue $0.7M
FY21
Gross 67.3%
Operating −1,305.9%
Net −1,472.7%
FCF −1,114.0%
FY22
Gross 62.9%
Operating −1,565.9%
Net −1,898.4%
FCF −1,472.0%
FY23
Gross 23.5%
Operating −4,622.1%
Net −5,108.3%
FCF −3,896.8%
FY24
Gross 64.9%
Operating −6,099.7%
Net −4,433.7%
FCF −5,688.6%
FY25
Gross 65.3%
Operating −3,501.0%
Net −3,263.7%
FCF −2,786.8%
Gross
Operating
Net
FCF
Q3 '23
Gross −15.1%
Operating −19,653.6%
Net −34,836.8%
FCF −17,459.0%
Q4 '23
Gross 23.9%
Operating −2,840.0%
Net −1,956.3%
FCF −2,631.9%
Q1 '24
Gross 72.2%
Operating −15,800.3%
Net −16,693.1%
FCF −14,064.2%
Q2 '24
Gross 64.3%
Operating −9,023.4%
Net −8,695.7%
FCF −8,372.9%
Q3 '24
Gross 61.8%
Operating −6,233.8%
Net −6,443.5%
FCF −5,506.6%
Q4 '24
Gross 64.7%
Operating −2,229.4%
Net 1,269.4%
FCF −2,432.4%
Q1 '25
Gross 60.1%
Operating −3,674.0%
Net −4,151.7%
FCF −3,465.7%
Q2 '25
Gross 72.5%
Operating −2,400.3%
Net −2,233.2%
FCF −1,990.1%
Q3 '25
Gross 51.2%
Operating −4,328.3%
Net −3,214.9%
FCF −3,291.0%
Q4 '25
Gross 69.5%
Operating −4,167.7%
Net −3,793.2%
FCF −2,872.8%
Q1 '26
Gross 58.9%
Operating 11,276.9%
Net 4,864.3%
FCF −5,000.8%
Q2 '26
Gross 50.8%
Operating −2,966.9%
Net −3,405.0%
FCF −2,789.0%
Gross
Operating
Net
FCF
Net income and earnings per share
From fiscal 2021 to 2025, diluted EPS grew −4.8% a year. Loss periods are shown in red.
FY21
Net income −$68.5M
FY22
Net income −$160M
FY23
Net income −$199M
FY24
Net income −$129M
FY25
Net income −$106M
Q3 '23
Net income −$83.3M
Q4 '23
Net income −$32.7M
Q1 '24
Net income −$60.1M
Q2 '24
Net income −$46.8M
Q3 '24
Net income −$43.2M
Q4 '24
Net income $16.9M
Q1 '25
Net income −$30.5M
Q2 '25
Net income −$23.9M
Q3 '25
Net income −$17.5M
Q4 '25
Net income −$34.0M
Q1 '26
Net income $41.7M
Q2 '26
Net income −$24.7M
FY21
Diluted EPS $0.96
FY22
Diluted EPS $1.91
FY23
Diluted EPS $1.95
FY24
Diluted EPS $1.07
FY25
Diluted EPS $0.79
Q3 '23
Diluted EPS $0.74
Q4 '23
Diluted EPS $0.41
Q1 '24
Diluted EPS $0.46
Q2 '24
Diluted EPS $0.39
Q3 '24
Diluted EPS $0.36
Q4 '24
Diluted EPS −$0.14
Q1 '25
Diluted EPS $0.24
Q2 '25
Diluted EPS $0.18
Q3 '25
Diluted EPS $0.13
Q4 '25
Diluted EPS $0.24
Q1 '26
Diluted EPS −$0.26
Q2 '26
Diluted EPS $0.16
Returns on capital
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
FY21
Return on capital —
Return on equity −312.4%
Return on assets −44.6%
FY22
Return on capital —
Return on equity −140.4%
Return on assets −77.4%
FY23
Return on capital —
Return on equity −68.7%
Return on assets −53.3%
FY24
Return on capital —
Return on equity −40.0%
Return on assets −29.8%
FY25
Return on capital —
Return on equity −30.9%
Return on assets −24.7%
Return on capital
Return on equity
Return on assets
Cash flow
Free cash flow was −$90.4M in fiscal 2025, −2,786.8% of revenue. Cash from operations minus capital spending.
FY21
Free cash flow −$51.8M
FY22
Free cash flow −$124M
FY23
Free cash flow −$152M
FY24
Free cash flow −$165M
FY25
Free cash flow −$90.4M
Q3 '23
Free cash flow −$41.7M
Q4 '23
Free cash flow −$44.0M
Q1 '24
Free cash flow −$50.6M
Q2 '24
Free cash flow −$45.0M
Q3 '24
Free cash flow −$36.9M
Q4 '24
Free cash flow −$32.4M
Q1 '25
Free cash flow −$25.5M
Q2 '25
Free cash flow −$21.3M
Q3 '25
Free cash flow −$17.9M
Q4 '25
Free cash flow −$25.7M
Q1 '26
Free cash flow −$42.9M
Q2 '26
Free cash flow −$20.2M
FY21
Cash from operations −$47.8M
Capital spending $4.0M
FY22
Cash from operations −$116M
Capital spending $8.5M
FY23
Cash from operations −$151M
Capital spending $1.6M
FY24
Cash from operations −$162M
Capital spending $2.9M
FY25
Cash from operations −$89.2M
Capital spending $1.2M
Cash from operations
Capital spending
Q3 '23
Cash from operations −$41.1M
Capital spending $0.6M
Q4 '23
Cash from operations −$43.5M
Capital spending $0.4M
Q1 '24
Cash from operations −$50.0M
Capital spending $0.7M
Q2 '24
Cash from operations −$44.5M
Capital spending $0.5M
Q3 '24
Cash from operations −$36.9M
Capital spending $0.1M
Q4 '24
Cash from operations −$30.7M
Capital spending $1.7M
Q1 '25
Cash from operations −$25.5M
Capital spending $0.0M
Q2 '25
Cash from operations −$20.0M
Capital spending $1.3M
Q3 '25
Cash from operations −$18.0M
Capital spending −$0.1M
Q4 '25
Cash from operations −$25.7M
Capital spending $0.0M
Q1 '26
Cash from operations −$42.3M
Capital spending $0.6M
Q2 '26
Cash from operations −$20.0M
Capital spending $0.2M
Cash from operations
Capital spending
Dividends, buybacks and share count
Ivanhoe Electric Inc. returned — to shareholders in fiscal 2025. The diluted share count rose 11.0%.
FY21
Dividends —
Buybacks —
FY22
Dividends —
Buybacks —
FY23
Dividends —
Buybacks —
FY24
Dividends —
Buybacks —
FY25
Dividends —
Buybacks —
Dividends
Buybacks
FY21
Diluted shares 0.06B
FY22
Diluted shares 0.08B
FY23
Diluted shares 0.10B
FY24
Diluted shares 0.12B
FY25
Diluted shares 0.13B
Balance sheet
Cash, debt and the ratios that show how comfortably Ivanhoe Electric Inc. can carry it.
FY21
Cash $49.9M
Debt —
FY22
Cash $140M
Debt —
FY23
Cash $205M
Debt —
FY24
Cash $41.0M
Debt —
FY25
Cash $173M
Debt —
Cash
Debt
| Fiscal year end | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Cash and short-term investments | $49.9M | $140M | $205M | $41.0M | $173M |
| Interest coverage | −39.6x | −63.8x | −48.7x | −61.0x | −40.6x |
| Current ratio | 1.4x | 8.7x | 5.4x | 2.1x | 3.3x |
| Quick ratio | 1.3x | 8.3x | 5.3x | 2.1x | 3.3x |
| Total assets | $154M | $260M | $487M | $375M | $483M |
| Total liabilities | $126M | $58.0M | $111M | $94.5M | $59.7M |
| Shareholders' equity | $21.9M | $206M | $374M | $269M | $416M |
| Net debt (− = net cash) | — | — | — | — | — |
Insider trades
Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. 'Plan' marks trades under a pre-arranged Rule 10b5-1 plan.
Bought, 12 months
$0.0M
0 insiders
Sold, 12 months
$0.0M
0 insiders
Of sales under plans
—
$0.0M
No open-market insider trades in the last 12 months.
Piotroski F-score
Nine pass/fail tests of profitability, funding and efficiency. 8–9 is strong, 0–2 weak.
| Test | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Net income is positive | ✕ | ✕ | ✕ | ✕ | ✕ |
| Cash from operations is positive | ✕ | ✕ | ✕ | ✕ | ✕ |
| Return on assets rose | — | ✕ | ✓ | ✓ | ✓ |
| Cash from operations exceeds net income | ✓ | ✓ | ✓ | ✕ | ✓ |
| Debt fell relative to assets | — | — | — | — | — |
| Current ratio rose | — | ✓ | ✕ | ✕ | ✓ |
| Share count didn't rise | — | ✕ | ✕ | ✕ | ✕ |
| Gross margin rose | — | ✕ | ✕ | ✓ | ✓ |
| Revenue rose relative to assets | — | ✓ | ✕ | ✕ | ✕ |
| F-score | — / 3 | 3 / 8 | 2 / 8 | 2 / 8 | 4 / 8 |
| Accruals ratio | −13.5% | −21.5% | −13.1% | 7.8% | −3.9% |
| Altman Z'' | −2.83 | 1.16 | 0.75 | −4.17 | 3.16 |
5 years of figures
US$ millions unless stated. Hover a ratio's name for its definition.
| Fiscal year | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Income statement | |||||
| Revenue | $4.7M | $8.4M | $3.9M | $2.9M | $3.2M |
| Net interest income | — | −$1.0M | −$3.0M | — | — |
| Gross profit | $3.1M | $5.3M | $0.9M | $1.9M | $2.1M |
| Research and development | $3.8M | $5.0M | $6.1M | $2.9M | $0.3M |
| Operating income | −$60.7M | −$132M | −$180M | −$177M | −$114M |
| Interest expense | $1.5M | $2.1M | $3.7M | $2.9M | $2.8M |
| Pretax income | −$68.0M | −$160M | −$124M | −$137M | −$73.3M |
| Income tax | $0.5M | $0.6M | −$0.6M | $0.0M | $0.0M |
| Net income | −$68.5M | −$160M | −$199M | −$129M | −$106M |
| Net income to common | −$59.3M | −$150M | −$199M | −$129M | −$106M |
| Diluted EPS | $0.96 | $1.91 | $1.95 | $1.07 | $0.79 |
| Diluted shares | 0.06B | 0.08B | 0.10B | 0.12B | 0.13B |
| Cash flow | |||||
| Cash from operations | −$47.8M | −$116M | −$151M | −$162M | −$89.2M |
| Capital expenditure | $4.0M | $8.5M | $1.6M | $2.9M | $1.2M |
| Free cash flow | −$51.8M | −$124M | −$152M | −$165M | −$90.4M |
| Depreciation and amortization | $4.3M | $4.2M | $2.6M | $2.7M | $3.0M |
| Stock-based compensation | $3.7M | $4.8M | $21.0M | $15.0M | $11.7M |
| Balance sheet | |||||
| Cash and short-term investments | $49.9M | $140M | $205M | $41.0M | $173M |
| Current assets | $58.3M | $151M | $216M | $69.3M | $180M |
| Current liabilities | $40.6M | $17.4M | $39.7M | $33.4M | $53.9M |
| Inventory | $5.9M | $5.6M | $5.0M | $0.0M | — |
| Property and equipment, net | $2.5M | $3.9M | $6.6M | $9.7M | $9.3M |
| Intangible assets | $4.3M | $1.2M | $0.1M | — | — |
| Total assets | $154M | $260M | $487M | $375M | $483M |
| Total liabilities | $126M | $58.0M | $111M | $94.5M | $59.7M |
| Shareholders' equity | $21.9M | $206M | $374M | $269M | $416M |
| Margins | |||||
| Gross margin | 67.3% | 62.9% | 23.5% | 64.9% | 65.3% |
| Operating margin | −1,305.9% | −1,565.9% | −4,622.1% | −6,099.7% | −3,501.0% |
| EBITDA margin | −1,214.5% | −1,516.0% | −4,554.5% | −6,006.5% | −3,410.0% |
| Net margin | −1,472.7% | −1,898.4% | −5,108.3% | −4,433.7% | −3,263.7% |
| FCF margin | −1,114.0% | −1,472.0% | −3,896.8% | −5,688.6% | −2,786.8% |
| Net interest share of revenue | — | −11.5% | −75.8% | — | — |
| Returns | |||||
| Return on capital employed | −53.8% | −54.4% | −40.3% | −51.8% | −26.4% |
| Return on equity | −312.4% | −140.4% | −68.7% | −40.0% | −30.9% |
| Return on assets | −44.6% | −77.4% | −53.3% | −29.8% | −24.7% |
| Return on tangible equity | −337.2% | −73.0% | −53.3% | −47.9% | −25.4% |
| Growth | |||||
| Revenue growth | — | 81.4% | −53.8% | −25.7% | 11.8% |
| EPS growth | — | 99.0% | 2.1% | −45.1% | −26.2% |
| Share count change | — | 27.7% | 30.5% | 17.5% | 11.0% |
| Financial health | |||||
| Interest coverage | −39.6x | −63.8x | −48.7x | −61.0x | −40.6x |
| Current ratio | 1.4x | 8.7x | 5.4x | 2.1x | 3.3x |
| Quick ratio | 1.3x | 8.3x | 5.3x | 2.1x | 3.3x |
| Capital allocation | |||||
| Capex / revenue | 85.8% | 100.8% | 40.4% | 101.0% | 37.1% |
| Stock comp / revenue | 78.8% | 57.3% | 537.1% | 515.8% | 359.3% |
| Quality scores | |||||
| Piotroski F-score | — | 3.0 | 2.0 | 2.0 | 4.0 |
| Altman Z'' | −2.8 | 1.2 | 0.7 | −4.2 | 3.2 |
| Accruals ratio | −13.5% | −21.5% | −13.1% | 7.8% | −3.9% |
Source: SEC EDGAR XBRL filings (CIK 0001879016). Data updated October 24, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only — not investment advice. Check the original filings before relying on any figure.