vs
Side-by-side financial comparison of i-80 Gold Corp. (IAUX) and Silvercrest Asset Management Group Inc. (SAMG). Click either name above to swap in a different company.
Silvercrest Asset Management Group Inc. is the larger business by last-quarter revenue ($32.0M vs $21.3M, roughly 1.5× i-80 Gold Corp.). Silvercrest Asset Management Group Inc. runs the higher net margin — -0.4% vs -401.9%, a 401.5% gap on every dollar of revenue. Silvercrest Asset Management Group Inc. produced more free cash flow last quarter ($15.0M vs $-39.2M).
i-80 Gold Corp is a mineral exploration and development firm focused on gold and silver asset operations in Nevada, US. It advances high-potential mining projects, using responsible extraction practices to deliver precious metals to global industrial and investment markets.
IAUX vs SAMG — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $21.3M | $32.0M |
| Net Profit | $-85.6M | $-120.0K |
| Gross Margin | 22.0% | — |
| Operating Margin | -291.6% | -2.8% |
| Net Margin | -401.9% | -0.4% |
| Revenue YoY | — | -0.0% |
| Net Profit YoY | — | -107.4% |
| EPS (diluted) | $-0.10 | $0.02 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $21.3M | $32.0M | ||
| Q3 25 | $32.0M | $31.3M | ||
| Q2 25 | $27.8M | $30.7M | ||
| Q1 25 | $14.0M | $31.4M | ||
| Q4 24 | — | $32.0M | ||
| Q3 24 | $11.5M | $30.4M | ||
| Q2 24 | $7.2M | $31.0M | ||
| Q1 24 | — | $30.3M |
| Q4 25 | $-85.6M | $-120.0K | ||
| Q3 25 | $-41.9M | $618.0K | ||
| Q2 25 | $-30.2M | $1.9M | ||
| Q1 25 | $-41.2M | $2.5M | ||
| Q4 24 | — | $1.6M | ||
| Q3 24 | $-43.1M | $2.3M | ||
| Q2 24 | $-41.0M | $2.7M | ||
| Q1 24 | — | $3.0M |
| Q4 25 | 22.0% | — | ||
| Q3 25 | 9.7% | — | ||
| Q2 25 | 2.9% | — | ||
| Q1 25 | 20.7% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -42.7% | — | ||
| Q2 24 | -171.4% | — | ||
| Q1 24 | — | — |
| Q4 25 | -291.6% | -2.8% | ||
| Q3 25 | -86.7% | 4.3% | ||
| Q2 25 | -67.4% | 13.2% | ||
| Q1 25 | -112.3% | 15.4% | ||
| Q4 24 | — | 6.1% | ||
| Q3 24 | -210.0% | 14.6% | ||
| Q2 24 | -435.2% | 17.1% | ||
| Q1 24 | — | 19.5% |
| Q4 25 | -401.9% | -0.4% | ||
| Q3 25 | -130.8% | 2.0% | ||
| Q2 25 | -108.5% | 6.3% | ||
| Q1 25 | -293.3% | 7.9% | ||
| Q4 24 | — | 5.1% | ||
| Q3 24 | -374.5% | 7.4% | ||
| Q2 24 | -570.8% | 8.6% | ||
| Q1 24 | — | 9.9% |
| Q4 25 | $-0.10 | $0.02 | ||
| Q3 25 | $-0.05 | $0.07 | ||
| Q2 25 | $-0.05 | $0.21 | ||
| Q1 25 | $-0.10 | $0.26 | ||
| Q4 24 | — | $0.16 | ||
| Q3 24 | $-0.11 | $0.24 | ||
| Q2 24 | $-0.11 | $0.28 | ||
| Q1 24 | — | $0.32 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $63.2M | $44.1M |
| Total DebtLower is stronger | $174.7M | — |
| Stockholders' EquityBook value | $346.8M | $50.3M |
| Total Assets | $703.4M | $166.6M |
| Debt / EquityLower = less leverage | 0.50× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $63.2M | $44.1M | ||
| Q3 25 | $102.9M | $36.1M | ||
| Q2 25 | $133.7M | $30.0M | ||
| Q1 25 | $13.5M | $36.3M | ||
| Q4 24 | — | $68.6M | ||
| Q3 24 | $21.8M | $58.1M | ||
| Q2 24 | $47.8M | $49.9M | ||
| Q1 24 | — | $39.7M |
| Q4 25 | $174.7M | — | ||
| Q3 25 | $175.9M | — | ||
| Q2 25 | $175.8M | — | ||
| Q1 25 | $197.5M | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $346.8M | $50.3M | ||
| Q3 25 | $423.0M | $58.9M | ||
| Q2 25 | $463.5M | $64.6M | ||
| Q1 25 | $318.0M | $80.0M | ||
| Q4 24 | — | $80.7M | ||
| Q3 24 | $346.9M | $84.6M | ||
| Q2 24 | $377.2M | $85.3M | ||
| Q1 24 | — | $83.9M |
| Q4 25 | $703.4M | $166.6M | ||
| Q3 25 | $756.2M | $157.6M | ||
| Q2 25 | $782.9M | $152.7M | ||
| Q1 25 | $659.0M | $159.9M | ||
| Q4 24 | — | $194.4M | ||
| Q3 24 | — | $184.2M | ||
| Q2 24 | — | $177.6M | ||
| Q1 24 | — | $170.2M |
| Q4 25 | 0.50× | — | ||
| Q3 25 | 0.42× | — | ||
| Q2 25 | 0.38× | — | ||
| Q1 25 | 0.62× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $-34.3M | $18.6M |
| Free Cash FlowOCF − Capex | $-39.2M | $15.0M |
| FCF MarginFCF / Revenue | -184.3% | 46.9% |
| Capex IntensityCapex / Revenue | 23.1% | 11.4% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-93.2M | $17.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-34.3M | $18.6M | ||
| Q3 25 | $-15.2M | $14.6M | ||
| Q2 25 | $-11.3M | $13.8M | ||
| Q1 25 | $-22.7M | $-24.7M | ||
| Q4 24 | — | $21.6M | ||
| Q3 24 | $-23.5M | $13.3M | ||
| Q2 24 | $-24.6M | $16.0M | ||
| Q1 24 | — | $-24.1M |
| Q4 25 | $-39.2M | $15.0M | ||
| Q3 25 | $-18.5M | $13.8M | ||
| Q2 25 | $-12.4M | $13.4M | ||
| Q1 25 | $-23.1M | $-25.1M | ||
| Q4 24 | — | $19.9M | ||
| Q3 24 | $-23.8M | $12.9M | ||
| Q2 24 | $-25.1M | $15.6M | ||
| Q1 24 | — | $-24.7M |
| Q4 25 | -184.3% | 46.9% | ||
| Q3 25 | -57.8% | 44.1% | ||
| Q2 25 | -44.7% | 43.6% | ||
| Q1 25 | -164.1% | -80.0% | ||
| Q4 24 | — | 62.2% | ||
| Q3 24 | -206.7% | 42.4% | ||
| Q2 24 | -349.1% | 50.4% | ||
| Q1 24 | — | -81.6% |
| Q4 25 | 23.1% | 11.4% | ||
| Q3 25 | 10.2% | 2.6% | ||
| Q2 25 | 3.9% | 1.5% | ||
| Q1 25 | 2.5% | 1.3% | ||
| Q4 24 | — | 5.3% | ||
| Q3 24 | 2.5% | 1.2% | ||
| Q2 24 | 7.3% | 1.1% | ||
| Q1 24 | — | 2.0% |
| Q4 25 | — | — | ||
| Q3 25 | — | 23.62× | ||
| Q2 25 | — | 7.22× | ||
| Q1 25 | — | -10.01× | ||
| Q4 24 | — | 13.34× | ||
| Q3 24 | — | 5.90× | ||
| Q2 24 | — | 6.00× | ||
| Q1 24 | — | -8.03× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
IAUX
| Granite Creek Mining Company | $20.3M | 95% |
| Ruby Hill Mining Company LLC | $991.0K | 5% |
| Lone Tree Minning Company | $3.0K | 0% |
SAMG
| Investment Advisory Management And Administrative Service | $30.7M | 96% |
| Tax And Family Office Services | $1.2M | 4% |
