Financial Snapshot

Revenue
$0.00
TTM
Gross Margin
Net Earnings
-$4.810M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
1047.77%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
$925.0K
Q3 2024
Book Value
$23.99M
Q3 2024
Cash
Q3 2024
P/E
-9.550
Nov 14, 2024 EST
Free Cash Flow
-$1.224M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Revenue $0.00 $0.00 $0.00 $0.00 $408.0K $502.0K $0.00 $0.00 $200.0K
YoY Change -100.0% -18.73%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Revenue $0.00 $0.00 $0.00 $0.00 $408.0K $502.0K $0.00 $0.00 $200.0K
Cost Of Revenue
Gross Profit
Gross Profit Margin

Selling, General & Admin Expense

Loading...

Research & Development

Loading...

Depreciation, Depletion & Amortization

Loading...

SGA Expense to Gross Profit Ratio

Loading...

R&D To Gross Profit Ratio

Loading...

DDA To Gross Profit Ratio

Loading...

Operating Expenses Total

Loading...

Operating Profits/Loss

Loading...

Operational Expenses

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Selling, General & Admin $1.712M $1.360M $952.0K $1.044M $1.368M $1.954M $1.202M $2.163M $2.176M
YoY Change 25.88% 42.86% -8.81% -23.68% -29.99% 62.56% -44.43%
% of Gross Profit
Research & Development $2.378M $2.283M $1.198M $413.0K $1.807M $1.254M $699.0K $628.0K $279.0K
YoY Change 4.16% 90.57% 190.07% -77.14% 44.1% 79.4% 11.31%
% of Gross Profit
Depreciation & Amortization $25.00K $29.00K $27.00K $25.00K $25.00K $25.00K $13.00K $5.000K $11.00K $13.00K $30.00K $60.00K $50.00K $70.00K $90.00K $100.0K $90.00K $50.00K $30.00K $120.0K $490.0K $40.00K $50.00K $20.00K $40.00K $10.00K $40.00K $70.00K $100.0K
YoY Change -13.79% 7.41% 8.0% 0.0% 0.0% 92.31% 160.0% -54.55% -15.38% -56.67% -50.0% 20.0% -28.57% -22.22% -10.0% 11.11% 80.0% 66.67% -75.0% -75.51% 1125.0% -20.0% 150.0% -50.0% 300.0% -75.0% -42.86% -30.0% 100.0%
% of Gross Profit
Operating Expenses $4.115M $3.672M $2.194M $1.482M $3.200M $3.233M $1.914M $2.796M $2.758M
YoY Change 12.06% 67.37% 48.04% -53.69% -1.02% 68.91% -31.55%
Operating Profit
YoY Change

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Interest Expense $361.0K -$168.0K -$81.00K $445.0K -$497.0K -$866.0K $972.0K $756.0K $96.00K $40.00K $319.0K
YoY Change -314.88% 107.41% -118.2% -189.54% -42.61% -189.09% 28.57% 687.5% 140.0% -87.46%
% of Operating Profit
Other Income/Expense, Net $361.0K -$256.0K -$173.0K $549.0K $0.00 $4.000K $51.00K $85.00K $998.0K
YoY Change -241.02% 47.98% -131.51% -100.0% -92.16% -40.0% -91.48%

Income/Loss

Pretax Income

Loading...

Income Tax

Loading...

Net Profits/Loss

Loading...

Pretax Income YoY Change

Loading...

Income Tax Rate

Loading...

Net Profits/Loss YoY Change

Loading...

Basic EPS

Loading...

Net Income To Revenue Ratio

Loading...

Pretax & Net Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Pretax Income -$3.754M $37.00K $136.0K $79.00K -$3.289M -$3.598M -$942.0K -$2.063M -$1.843M
YoY Change -10245.95% -72.79% 72.15% -102.4% -8.59% 281.95% -54.34%
Income Tax $0.00 $0.00 $0.00 $0.00 $0.00 -$353.0K $560.0K $0.00 -$176.0K
% Of Pretax Income 0.0% 0.0% 0.0%
Net Earnings -$3.754M -$3.928M -$2.367M -$939.0K -$3.289M -$3.598M -$942.0K -$1.710M -$1.833M
YoY Change -4.43% 65.95% 152.08% -71.45% -8.59% 281.95% -44.91%
Net Earnings / Revenue -806.13% -716.73% -916.5%
Basic Earnings Per Share
Diluted Earnings Per Share -$0.05 -$0.06 -$40.32K -$16.16K -$56.57K -$61.65K -$19.63K -$43.95K -$47.04K

Assets & Liabilities

Cash & Short-Term Investments

Loading...

Cash & Equivalents

Loading...

Cash To Operating Expenses Ratio

Loading...

Inventory

Loading...

Receivables

Loading...

Total Short-Term Assets

Loading...

Property, Plant And Equipment

Loading...

Long-Term Investments

Loading...

Total Long-Term Assets

Loading...

Total Assets

Loading...

Net Income To Total Assets Percentage

Loading...

Accounts Payable

Loading...

Short-Term Debt

Loading...

Long Term Debt Due

Loading...

Total Short-Term Liabilities

Loading...

Long-Term Debt

Loading...

Other Long-Term Liabilities

Loading...

Total Long-Term Liabilities

Loading...

Total Liabilities

Loading...

Short-Term To Long-Term Debt Ratio

Loading...

Short-Term Assets To Debt Ratio

Loading...

Long-Term Debt To Net Income Ratio

Loading...

Assets & Liabilities

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Cash & Short-Term Investments $9.668M $5.216M $6.856M $8.023M $8.442M $11.93M $14.50M $16.71M $17.92M $2.795M $3.670M $3.730M $4.790M $5.690M $6.550M $4.710M $7.770M $6.080M $5.610M $3.110M $3.850M $1.810M $2.990M $6.330M $2.390M $3.250M $3.850M $1.470M $950.0K
YoY Change 85.35% -23.92% -14.55% -4.96% -29.21% -17.75% -13.22% -6.76% 541.14% -23.84% -1.61% -22.13% -15.82% -13.13% 39.07% -39.38% 27.8% 8.38% 80.39% -19.22% 112.71% -39.46% -52.76% 164.85% -26.46% -15.58% 161.9% 54.74%
Cash & Equivalents $200.0K $316.0K $462.0K $605.0K $574.0K $117.0K $214.0K $119.0K $17.72M $487.0K $2.090M $620.0K $430.0K $480.0K $1.950M $1.940M $2.250M $900.0K $2.120M $80.00K $1.270M $1.410M $2.720M $6.330M $2.390M $3.250M $3.850M $1.460M $940.0K
Short-Term Investments $9.468M $4.900M $6.394M $7.418M $7.868M $11.81M $14.29M $16.59M $202.0K $2.308M $1.580M $3.110M $4.360M $5.210M $4.600M $2.760M $5.520M $5.180M $3.490M $3.040M $2.580M $410.0K $270.0K $0.00 $10.00K $10.00K
Other Short-Term Assets $273.0K $38.00K $303.0K $26.00K $46.00K $211.0K $114.0K $89.00K $70.00K $28.00K $120.0K $210.0K $490.0K $420.0K $200.0K $290.0K $200.0K $220.0K $40.00K $20.00K $30.00K $30.00K $70.00K $40.00K $40.00K $50.00K $50.00K $290.0K $110.0K
YoY Change 618.42% -87.46% 1065.38% -43.48% -78.2% 85.09% 28.09% 27.14% 150.0% -76.67% -42.86% -57.14% 16.67% 110.0% -31.03% 45.0% -9.09% 450.0% 100.0% -33.33% 0.0% -57.14% 75.0% 0.0% -20.0% 0.0% -82.76% 163.64%
Inventory
Prepaid Expenses
Receivables $0.00 $0.00 $90.00K $0.00 $300.0K $0.00
Other Receivables $0.00 $0.00 $0.00 $0.00 $0.00 $120.0K
Total Short-Term Assets $9.941M $5.254M $7.159M $8.049M $8.756M $12.14M $14.61M $16.80M $17.99M $3.217M $3.780M $7.940M $5.280M $6.110M $6.740M $5.000M $7.970M $6.390M $5.650M $3.430M $3.990M $1.950M $3.170M $6.490M $2.430M $3.300M $3.900M $1.760M $1.060M
YoY Change 89.21% -26.61% -11.06% -8.07% -27.85% -16.95% -13.0% -6.63% 459.22% -14.89% -52.39% 50.38% -13.58% -9.35% 34.8% -37.26% 24.73% 13.1% 64.72% -14.04% 104.62% -38.49% -51.16% 167.08% -26.36% -15.38% 121.59% 66.04%
Property, Plant & Equipment $16.81M $16.78M $16.45M $15.70M $15.75M $15.76M $15.78M $78.00K $60.00K $70.00K $12.19M $9.330M $8.900M $6.150M $2.740M $2.790M $2.700M $2.690M $2.680M $2.650M $2.760M $3.740M $3.690M $4.870M $50.00K $5.390M $5.470M $7.950M $5.910M
YoY Change 0.21% 1.96% 4.8% -0.33% -0.08% -0.1% 20128.21% 30.0% -14.29% -99.43% 30.65% 4.83% 44.72% 124.45% -1.79% 3.33% 0.37% 0.37% 1.13% -3.99% -26.2% 1.36% -24.23% 9640.0% -99.07% -1.46% -31.19% 34.52%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $0.00 $2.550M $5.150M $7.650M $16.83M $15.01M $18.45M $19.51M $15.73M $10.57M $9.220M $5.590M $220.0K $100.0K $230.0K $0.00
YoY Change -100.0% -50.49% -32.68% -54.55% 12.13% -18.64% -5.43% 24.03% 48.82% 14.64% 64.94% 120.0% -56.52%
Other Assets $4.000K $4.000K $7.000K $53.00K $25.00K $4.000K $4.000K $739.0K $4.000K $15.75M $370.0K $1.070M $220.0K $510.0K $150.0K $230.0K $250.0K $240.0K $150.0K $70.00K $10.00K $290.0K $350.0K $380.0K $210.0K $10.00K $10.00K $80.00K $160.0K
YoY Change 0.0% -42.86% -86.79% 112.0% 525.0% 0.0% -99.46% 18375.0% -99.97% 4157.57% -65.42% 386.36% -56.86% 240.0% -34.78% -8.0% 4.17% 60.0% 114.29% 600.0% -96.55% -17.14% -7.89% 80.95% 2000.0% 0.0% -87.5% -50.0%
Total Long-Term Assets $16.82M $16.78M $16.46M $15.75M $15.78M $15.77M $15.78M $817.0K $64.00K $15.82M $15.72M $15.54M $16.77M $23.50M $17.90M $21.46M $22.46M $18.65M $13.39M $11.94M $9.300M $4.950M $4.930M $5.470M $370.0K $5.630M $5.480M $8.020M $6.070M
YoY Change 0.21% 1.94% 4.49% -0.15% 0.06% -0.1% 1831.7% 1176.56% -99.6% 0.66% 1.16% -7.33% -28.64% 31.28% -16.59% -4.45% 20.43% 39.28% 12.14% 28.39% 87.88% 0.41% -9.87% 1378.38% -93.43% 2.74% -31.67% 32.13%
Total Assets $26.76M $22.03M $23.62M $23.80M $24.53M $27.90M $30.40M $17.61M $18.05M $19.04M $19.50M $23.48M $22.05M $29.61M $24.64M $26.46M $30.43M $25.04M $19.04M $15.37M $13.29M $6.900M $8.100M $11.96M $2.800M $8.930M $9.380M $9.780M $7.130M
YoY Change
Accounts Payable $593.0K $228.0K $239.0K $157.0K $228.0K $688.0K $141.0K $124.0K $175.0K $142.0K $370.0K $400.0K $480.0K $630.0K $270.0K $290.0K $200.0K $160.0K $70.00K $140.0K $50.00K $30.00K $40.00K $70.00K $10.00K $20.00K $80.00K $140.0K $130.0K
YoY Change 160.09% -4.6% 52.23% -31.14% -66.86% 387.94% 13.71% -29.14% 23.24% -61.62% -7.5% -16.67% -23.81% 133.33% -6.9% 45.0% 25.0% 128.57% -50.0% 180.0% 66.67% -25.0% -42.86% 600.0% -50.0% -75.0% -42.86% 7.69%
Accrued Expenses $39.00K $35.00K $37.00K $7.000K $41.00K
YoY Change 11.43% -5.41% 428.57% -82.93%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00 $10.00K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $800.0K $1.500M $2.000M $2.820M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -100.0% -100.0% -46.67% -25.0% -29.08%
Long-Term Debt Due $0.00 $0.00 $0.00 $730.0K $730.0K $480.0K $0.00 $0.00 $1.500M $0.00
YoY Change -100.0% 0.0% 52.08% -100.0%
Total Short-Term Liabilities $632.0K $263.0K $276.0K $174.0K $269.0K $688.0K $141.0K $126.0K $179.0K $5.259M $1.250M $3.690M $4.940M $5.980M $2.420M $1.580M $1.730M $1.830M $1.480M $220.0K $760.0K $100.0K $110.0K $150.0K $50.00K $20.00K $90.00K $1.700M $230.0K
YoY Change 140.3% -4.71% 58.62% -35.32% -60.9% 387.94% 11.9% -29.61% -96.6% 320.72% -66.12% -25.3% -17.39% 147.11% 53.16% -8.67% -5.46% 23.65% 572.73% -71.05% 660.0% -9.09% -26.67% 200.0% 150.0% -77.78% -94.71% 639.13%
Long-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.140M $2.440M $2.080M $2.600M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.500M
YoY Change -100.0% 28.69% 17.31% -20.0% -100.0%
Other Long-Term Liabilities $175.0K $125.0K $160.0K $125.0K $132.0K $125.0K $125.0K $0.00 $0.00 $7.000M $7.140M $8.140M $0.00 $2.780M $1.550M $770.0K $5.980M $30.00K $0.00
YoY Change 40.0% -21.88% 28.0% -5.3% 5.6% 0.0% -100.0% -1.96% -12.29% -100.0% 79.35% 101.3% -87.12% 19833.33%
Total Long-Term Liabilities $175.0K $125.0K $160.0K $125.0K $132.0K $125.0K $125.0K $0.00 $0.00 $7.000M $10.28M $10.58M $2.080M $5.380M $1.550M $770.0K $5.980M $30.00K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.500M
YoY Change 40.0% -21.88% 28.0% -5.3% 5.6% 0.0% -100.0% -31.91% -2.84% 408.65% -61.34% 247.1% 101.3% -87.12% 19833.33% -100.0%
Total Liabilities $807.0K $388.0K $436.0K $299.0K $401.0K $813.0K $266.0K $126.0K $179.0K $11.82M $11.43M $14.80M $6.200M $17.72M $9.940M $9.250M $12.46M $5.990M $3.700M $2.850M $1.350M $100.0K $110.0K $150.0K $50.00K $20.00K $90.00K $1.850M $1.890M
YoY Change 107.99% -11.01% 45.82% -25.44% -50.68% 205.64% 111.11% -29.61% -98.49% 3.39% -22.77% 138.71% -65.01% 78.27% 7.46% -25.76% 108.01% 61.89% 29.82% 111.11% 1250.0% -9.09% -26.67% 200.0% 150.0% -77.78% -95.14% -2.12%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Basic Shares Outstanding
Diluted Shares Outstanding
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Free Cash Flow Margin

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: $45.935 Million

About Solitario Resources Corp

Solitario Resources Corp. is a mineral exploration company, which engages in the acquisition and exploration of precious metals and zinc-related exploration mineral properties. The company is headquartered in Wheat Ridge, Colorado and currently employs 6 full-time employees. The Company’s primary business is to acquire exploration mineral properties and/or discover economic deposits on its mineral properties and advance these deposits, either on its own or through joint ventures, up to the development stage of the project. Its projects include Florida Canyon Zinc-Peru, Lik Zinc-Alaska and Golden Crest Gold-South Dakota. The Florida Canyon Zinc project is located approximately eight kilometers (km) from a paved road that connects coastal northern Peru with the Amazon basin. The consolidated Florida Canyon land position stands at 48,700 hectares (120,300 acres). The Lik high-grade zinc project located in northwestern Alaska is an advanced exploration project joint ventured with Teck American Incorporated (Teck). The Golden Crest Gold Project is located in western South Dakota.

Industry: Gold and Silver Ores Peers: Ameritrust Corp US Gold Corp Idaho Strategic Resources Inc PureBase Corp United States Antimony Corp