vs
Side-by-side financial comparison of Idaho Strategic Resources, Inc. (IDR) and Ramaco Resources, Inc. (METC). Click either name above to swap in a different company.
Ramaco Resources, Inc. is the larger business by last-quarter revenue ($121.0M vs $14.6M, roughly 8.3× Idaho Strategic Resources, Inc.). Idaho Strategic Resources, Inc. runs the higher net margin — 64.3% vs -11.0%, a 75.3% gap on every dollar of revenue. On growth, Idaho Strategic Resources, Inc. posted the faster year-over-year revenue change (92.0% vs -27.7%). Idaho Strategic Resources, Inc. produced more free cash flow last quarter ($8.2M vs $-17.5M). Over the past eight quarters, Idaho Strategic Resources, Inc.'s revenue compounded faster (57.2% CAGR vs -22.7%).
Idaho Strategic Resources, Inc.IDREarnings & Financial Report
Idaho Strategic Resources, Inc. is a U.S.-based natural resource company focused on the exploration, development, and production of critical and strategic minerals. Primarily operating in Idaho, it targets rare earth elements, gold, silver, and other high-demand minerals, supplying products to the clean energy, defense, and industrial manufacturing sectors across North America.
Ramaco Resources, Inc. is a U.S.-based mining company focused on high-grade metallurgical coal production. It operates mining assets across the Appalachian region, supplying products to global steel manufacturing and industrial clients, with core operations centered on sustainable low-cost metallurgical coal extraction and distribution.
IDR vs METC — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2025
| Metric | | |
|---|---|---|
| Revenue | $14.6M | $121.0M |
| Net Profit | $9.4M | $-13.3M |
| Gross Margin | 68.5% | 15.8% |
| Operating Margin | 62.4% | -12.0% |
| Net Margin | 64.3% | -11.0% |
| Revenue YoY | 92.0% | -27.7% |
| Net Profit YoY | 220.6% | -5468.2% |
| EPS (diluted) | $0.62 | — |
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 | $14.6M | — | ||
| Q3 25 | $11.1M | $121.0M | ||
| Q2 25 | $9.5M | $153.0M | ||
| Q1 25 | $7.3M | $134.7M | ||
| Q4 24 | $7.6M | $170.9M | ||
| Q3 24 | $6.2M | $167.4M | ||
| Q2 24 | $6.1M | $155.3M | ||
| Q1 24 | $5.9M | $172.7M |
| Q4 25 | $9.4M | — | ||
| Q3 25 | $3.0M | $-13.3M | ||
| Q2 25 | $2.8M | $-14.0M | ||
| Q1 25 | $1.6M | $-9.5M | ||
| Q4 24 | $2.9M | $3.9M | ||
| Q3 24 | $1.6M | $-239.0K | ||
| Q2 24 | $2.2M | $5.5M | ||
| Q1 24 | $2.2M | $2.0M |
| Q4 25 | 68.5% | — | ||
| Q3 25 | 63.6% | 15.8% | ||
| Q2 25 | 57.8% | 12.3% | ||
| Q1 25 | 50.8% | 15.2% | ||
| Q4 24 | 53.3% | 20.4% | ||
| Q3 24 | 48.7% | 19.5% | ||
| Q2 24 | 50.2% | 21.0% | ||
| Q1 24 | 48.1% | 19.1% |
| Q4 25 | 62.4% | — | ||
| Q3 25 | 23.4% | -12.0% | ||
| Q2 25 | 26.6% | -9.1% | ||
| Q1 25 | 19.3% | -8.9% | ||
| Q4 24 | 36.2% | 3.7% | ||
| Q3 24 | 23.4% | 1.0% | ||
| Q2 24 | 34.2% | 3.5% | ||
| Q1 24 | 36.3% | 1.9% |
| Q4 25 | 64.3% | — | ||
| Q3 25 | 26.8% | -11.0% | ||
| Q2 25 | 29.2% | -9.1% | ||
| Q1 25 | 22.1% | -7.0% | ||
| Q4 24 | 38.5% | 2.3% | ||
| Q3 24 | 25.8% | -0.1% | ||
| Q2 24 | 35.2% | 3.6% | ||
| Q1 24 | 36.8% | 1.2% |
| Q4 25 | $0.62 | — | ||
| Q3 25 | $0.20 | — | ||
| Q2 25 | $0.20 | — | ||
| Q1 25 | $0.12 | — | ||
| Q4 24 | $0.21 | $0.06 | ||
| Q3 24 | $0.12 | $-0.03 | ||
| Q2 24 | $0.17 | $0.08 | ||
| Q1 24 | $0.17 | $0.00 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $193.8M |
| Total DebtLower is stronger | $2.3M | $116.3M |
| Stockholders' EquityBook value | $108.2M | $526.9M |
| Total Assets | $116.2M | $849.7M |
| Debt / EquityLower = less leverage | 0.02× | 0.22× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | — | ||
| Q3 25 | — | $193.8M | ||
| Q2 25 | — | $28.1M | ||
| Q1 25 | — | $43.5M | ||
| Q4 24 | — | $33.0M | ||
| Q3 24 | — | $22.9M | ||
| Q2 24 | $6.3M | $27.6M | ||
| Q1 24 | $5.3M | $30.5M |
| Q4 25 | $2.3M | — | ||
| Q3 25 | $3.0M | $116.3M | ||
| Q2 25 | $3.3M | — | ||
| Q1 25 | $3.7M | — | ||
| Q4 24 | $1.7M | $88.2M | ||
| Q3 24 | $2.9M | — | ||
| Q2 24 | $2.7M | — | ||
| Q1 24 | $3.3M | — |
| Q4 25 | $108.2M | — | ||
| Q3 25 | $74.3M | $526.9M | ||
| Q2 25 | $49.3M | $347.4M | ||
| Q1 25 | $39.8M | $355.2M | ||
| Q4 24 | $37.7M | $362.8M | ||
| Q3 24 | $33.1M | $361.8M | ||
| Q2 24 | $25.4M | $366.1M | ||
| Q1 24 | $21.6M | $372.3M |
| Q4 25 | $116.2M | — | ||
| Q3 25 | $83.1M | $849.7M | ||
| Q2 25 | $57.7M | $674.6M | ||
| Q1 25 | $48.1M | $685.7M | ||
| Q4 24 | $44.0M | $674.7M | ||
| Q3 24 | $40.8M | $645.4M | ||
| Q2 24 | $32.2M | $659.2M | ||
| Q1 24 | $28.7M | $674.0M |
| Q4 25 | 0.02× | — | ||
| Q3 25 | 0.04× | 0.22× | ||
| Q2 25 | 0.07× | — | ||
| Q1 25 | 0.09× | — | ||
| Q4 24 | 0.05× | 0.24× | ||
| Q3 24 | 0.09× | — | ||
| Q2 24 | 0.11× | — | ||
| Q1 24 | 0.15× | — |
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 | $10.7M | $-1.4M |
| Free Cash FlowOCF − Capex | $8.2M | $-17.5M |
| FCF MarginFCF / Revenue | 56.0% | -14.5% |
| Capex IntensityCapex / Revenue | 17.7% | 13.3% |
| Cash ConversionOCF / Net Profit | 1.15× | — |
| TTM Free Cash FlowTrailing 4 quarters | $12.4M | $-24.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $10.7M | — | ||
| Q3 25 | $2.4M | $-1.4M | ||
| Q2 25 | $3.5M | $-4.3M | ||
| Q1 25 | $2.4M | $26.0M | ||
| Q4 24 | $3.2M | $15.7M | ||
| Q3 24 | $2.5M | $37.4M | ||
| Q2 24 | $2.6M | $34.4M | ||
| Q1 24 | $2.6M | $25.2M |
| Q4 25 | $8.2M | — | ||
| Q3 25 | $709.8K | $-17.5M | ||
| Q2 25 | $2.5M | $-19.8M | ||
| Q1 25 | $1.0M | $7.6M | ||
| Q4 24 | $2.1M | $5.1M | ||
| Q3 24 | $1.9M | $25.6M | ||
| Q2 24 | $2.4M | $20.3M | ||
| Q1 24 | $2.3M | $6.5M |
| Q4 25 | 56.0% | — | ||
| Q3 25 | 6.4% | -14.5% | ||
| Q2 25 | 26.5% | -13.0% | ||
| Q1 25 | 13.8% | 5.6% | ||
| Q4 24 | 28.0% | 3.0% | ||
| Q3 24 | 30.4% | 15.3% | ||
| Q2 24 | 38.7% | 13.1% | ||
| Q1 24 | 38.3% | 3.7% |
| Q4 25 | 17.7% | — | ||
| Q3 25 | 15.3% | 13.3% | ||
| Q2 25 | 10.8% | 10.2% | ||
| Q1 25 | 19.4% | 13.7% | ||
| Q4 24 | 13.6% | 6.2% | ||
| Q3 24 | 9.8% | 7.0% | ||
| Q2 24 | 4.3% | 9.1% | ||
| Q1 24 | 5.5% | 10.8% |
| Q4 25 | 1.15× | — | ||
| Q3 25 | 0.81× | — | ||
| Q2 25 | 1.28× | — | ||
| Q1 25 | 1.50× | — | ||
| Q4 24 | 1.08× | 4.06× | ||
| Q3 24 | 1.56× | — | ||
| Q2 24 | 1.22× | 6.21× | ||
| Q1 24 | 1.19× | 12.40× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
IDR
Segment breakdown not available.
METC
| Export Coal Revenues | $73.0M | 60% |
| Domestic Coal Revenues | $48.0M | 40% |
