vs
Side-by-side financial comparison of i-80 Gold Corp. (IAUX) and Waterstone Financial, Inc. (WSBF). Click either name above to swap in a different company.
Waterstone Financial, Inc. is the larger business by last-quarter revenue ($37.2M vs $21.3M, roughly 1.7× i-80 Gold Corp.). Waterstone Financial, Inc. produced more free cash flow last quarter ($23.0M 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.
Waterstone Financial, Inc. is a U.S. bank holding company headquartered in Wisconsin. It offers retail and commercial banking services, residential mortgages, and wealth management solutions, primarily serving consumers and small to medium-sized businesses across the U.S. Midwest region.
IAUX vs WSBF — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $21.3M | $37.2M |
| Net Profit | $-85.6M | — |
| Gross Margin | 22.0% | — |
| Operating Margin | -291.6% | 27.0% |
| Net Margin | -401.9% | — |
| Revenue YoY | — | 16.7% |
| Net Profit YoY | — | — |
| EPS (diluted) | $-0.10 | $0.43 |
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 | $37.2M | ||
| Q3 25 | $32.0M | $37.0M | ||
| Q2 25 | $27.8M | $38.0M | ||
| Q1 25 | $14.0M | $29.7M | ||
| Q4 24 | — | $31.8M | ||
| Q3 24 | $11.5M | $34.1M | ||
| Q2 24 | $7.2M | $37.2M | ||
| Q1 24 | — | $32.4M |
| Q4 25 | $-85.6M | — | ||
| Q3 25 | $-41.9M | $7.9M | ||
| Q2 25 | $-30.2M | $7.7M | ||
| Q1 25 | $-41.2M | $3.0M | ||
| Q4 24 | — | — | ||
| Q3 24 | $-43.1M | $4.7M | ||
| Q2 24 | $-41.0M | $5.7M | ||
| 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% | 27.0% | ||
| Q3 25 | -86.7% | 26.6% | ||
| Q2 25 | -67.4% | 25.4% | ||
| Q1 25 | -112.3% | 13.1% | ||
| Q4 24 | — | 19.5% | ||
| Q3 24 | -210.0% | 17.3% | ||
| Q2 24 | -435.2% | 19.2% | ||
| Q1 24 | — | 14.7% |
| Q4 25 | -401.9% | — | ||
| Q3 25 | -130.8% | 21.4% | ||
| Q2 25 | -108.5% | 20.3% | ||
| Q1 25 | -293.3% | 10.2% | ||
| Q4 24 | — | — | ||
| Q3 24 | -374.5% | 13.9% | ||
| Q2 24 | -570.8% | 15.4% | ||
| Q1 24 | — | 9.4% |
| Q4 25 | $-0.10 | $0.43 | ||
| Q3 25 | $-0.05 | $0.45 | ||
| Q2 25 | $-0.05 | $0.43 | ||
| Q1 25 | $-0.10 | $0.17 | ||
| Q4 24 | — | $0.28 | ||
| Q3 24 | $-0.11 | $0.26 | ||
| Q2 24 | $-0.11 | $0.31 | ||
| Q1 24 | — | $0.16 |
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 | — |
| Total DebtLower is stronger | $174.7M | $412.3M |
| Stockholders' EquityBook value | $346.8M | $349.4M |
| Total Assets | $703.4M | $2.3B |
| Debt / EquityLower = less leverage | 0.50× | 1.18× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $63.2M | — | ||
| Q3 25 | $102.9M | — | ||
| Q2 25 | $133.7M | — | ||
| Q1 25 | $13.5M | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $21.8M | — | ||
| Q2 24 | $47.8M | — | ||
| Q1 24 | — | — |
| Q4 25 | $174.7M | $412.3M | ||
| Q3 25 | $175.9M | $469.1M | ||
| Q2 25 | $175.8M | $465.7M | ||
| Q1 25 | $197.5M | $395.9M | ||
| Q4 24 | — | $446.5M | ||
| Q3 24 | — | $560.1M | ||
| Q2 24 | — | $660.8M | ||
| Q1 24 | — | $634.2M |
| Q4 25 | $346.8M | $349.4M | ||
| Q3 25 | $423.0M | $345.5M | ||
| Q2 25 | $463.5M | $341.5M | ||
| Q1 25 | $318.0M | $341.4M | ||
| Q4 24 | — | $339.1M | ||
| Q3 24 | $346.9M | $342.0M | ||
| Q2 24 | $377.2M | $334.9M | ||
| Q1 24 | — | $338.0M |
| Q4 25 | $703.4M | $2.3B | ||
| Q3 25 | $756.2M | $2.3B | ||
| Q2 25 | $782.9M | $2.3B | ||
| Q1 25 | $659.0M | $2.2B | ||
| Q4 24 | — | $2.2B | ||
| Q3 24 | — | $2.2B | ||
| Q2 24 | — | $2.3B | ||
| Q1 24 | — | $2.2B |
| Q4 25 | 0.50× | 1.18× | ||
| Q3 25 | 0.42× | 1.36× | ||
| Q2 25 | 0.38× | 1.36× | ||
| Q1 25 | 0.62× | 1.16× | ||
| Q4 24 | — | 1.32× | ||
| Q3 24 | — | 1.64× | ||
| Q2 24 | — | 1.97× | ||
| Q1 24 | — | 1.88× |
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 | $24.2M |
| Free Cash FlowOCF − Capex | $-39.2M | $23.0M |
| FCF MarginFCF / Revenue | -184.3% | 61.9% |
| Capex IntensityCapex / Revenue | 23.1% | 3.1% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-93.2M | $43.4M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-34.3M | $24.2M | ||
| Q3 25 | $-15.2M | $32.7M | ||
| Q2 25 | $-11.3M | $-38.4M | ||
| Q1 25 | $-22.7M | $26.7M | ||
| Q4 24 | — | $48.1M | ||
| Q3 24 | $-23.5M | $74.1M | ||
| Q2 24 | $-24.6M | $-39.5M | ||
| Q1 24 | — | $-9.9M |
| Q4 25 | $-39.2M | $23.0M | ||
| Q3 25 | $-18.5M | $32.4M | ||
| Q2 25 | $-12.4M | $-38.5M | ||
| Q1 25 | $-23.1M | $26.5M | ||
| Q4 24 | — | $47.0M | ||
| Q3 24 | $-23.8M | $73.9M | ||
| Q2 24 | $-25.1M | $-39.7M | ||
| Q1 24 | — | $-10.3M |
| Q4 25 | -184.3% | 61.9% | ||
| Q3 25 | -57.8% | 87.5% | ||
| Q2 25 | -44.7% | -101.2% | ||
| Q1 25 | -164.1% | 89.2% | ||
| Q4 24 | — | 147.5% | ||
| Q3 24 | -206.7% | 216.9% | ||
| Q2 24 | -349.1% | -106.7% | ||
| Q1 24 | — | -31.9% |
| Q4 25 | 23.1% | 3.1% | ||
| Q3 25 | 10.2% | 0.8% | ||
| Q2 25 | 3.9% | 0.2% | ||
| Q1 25 | 2.5% | 0.9% | ||
| Q4 24 | — | 3.5% | ||
| Q3 24 | 2.5% | 0.6% | ||
| Q2 24 | 7.3% | 0.4% | ||
| Q1 24 | — | 1.2% |
| Q4 25 | — | — | ||
| Q3 25 | — | 4.13× | ||
| Q2 25 | — | -4.98× | ||
| Q1 25 | — | 8.81× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 15.67× | ||
| Q2 24 | — | -6.92× | ||
| Q1 24 | — | -3.27× |
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% |
WSBF
Segment breakdown not available.
