SA: Seabridge Gold Inc Financial Statements

Balance sheet, income statement, and cash flow statements for Seabridge Gold Inc (SA).

OverviewDividends

$1.03B Market Cap.

As of 03/28/2025 5:00 PM ET (MRY) • Disclaimer

SA Market Cap. (MRY)


SA Shares Outstanding (MRY)


SA Assets (MRY)


Total Assets

$1.45B

Total Liabilities

$609.72M

Total Investments

$6.32M

SA Income (MRY)


Revenue

$0

Net Income

-$31.25M

Operating Expense

$21.63M

SA Cash Flow (MRY)


CF Operations

-$14.22M

CF Investing

-$121.24M

CF Financing

$101.27M

SA Balance Sheet (MRY)


Metric

2024

2023

2022

2021

Total Assets

$1,452,737,000 (7.53%)

$1,350,959,000 (23.31%)

$1,095,619,000 (46.52%)

$747,742,000 (15.42%)

Assets Current

$58,146,000 (-38.11%)

$93,951,000 (-33.08%)

$140,387,000 (159.21%)

$54,159,000 (17.15%)

Assets Non-Current

$1,394,591,000 (10.95%)

$1,257,008,000 (31.59%)

$955,232,000 (37.72%)

$693,583,000 (15.29%)

Goodwill & Intangible Assets

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Shareholders Equity

$843,018,000 (15.49%)

$729,923,000 (-1.43%)

$740,533,000 (5.44%)

$702,333,000 (14.25%)

Property Plant & Equipment Net

$1,251,424,000 (10.90%)

$1,128,464,000 (28.02%)

$881,497,000 (33.10%)

$662,279,000 (11.93%)

Cash & Equivalents

$49,815,000 (-39.57%)

$82,438,000 (78.63%)

$46,150,000 (300.50%)

$11,523,000 (-34.26%)

Accumulated Other Comprehensive Income

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Deferred Revenue

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Total Investments

$6,316,000 (26.40%)

$4,997,000 (-94.28%)

$87,406,000 (145.21%)

$35,645,000 (32.65%)

Investments Current

$5,403,000 (44.08%)

$3,750,000 (-95.64%)

$86,017,000 (163.77%)

$32,610,000 (37.42%)

Investments Non-Current

$913,000 (-26.78%)

$1,247,000 (-10.22%)

$1,389,000 (-54.23%)

$3,035,000 (-3.34%)

Inventory

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Trade & Non-Trade Receivables

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Trade & Non-Trade Payables

$11,281,000 (-65.54%)

$32,734,000 (-23.80%)

$42,956,000 (253.11%)

$12,165,000 (126.24%)

Accumulated Retained Earnings (Deficit)

-

-

-

-

Tax Assets

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Tax Liabilities

$20,304,000 (0%)

$0 (0%)

$31,934,000 (37.86%)

$23,164,000 (21.70%)

Total Debt

$563,902,000 (-1.99%)

$575,324,000 (116.97%)

$265,167,000 (97387.87%)

$272,000 (9.68%)

Debt Current

$348,000 (-6.70%)

$373,000 (-27.01%)

$511,000 (467.78%)

$90,000 (119.51%)

Debt Non-Current

$563,554,000 (-1.98%)

$574,951,000 (117.24%)

$264,656,000 (145315.38%)

$182,000 (-12.08%)

Total Liabilities

$609,719,000 (-1.82%)

$621,036,000 (74.90%)

$355,086,000 (681.97%)

$45,409,000 (37.19%)

Liabilities Current

$20,319,000 (-48.44%)

$39,409,000 (-24.20%)

$51,993,000 (200.52%)

$17,301,000 (69.72%)

Liabilities Non-Current

$589,400,000 (1.34%)

$581,627,000 (91.90%)

$303,093,000 (978.32%)

$28,108,000 (22.72%)

SA Income Statement (MRY)


Metric

2024

2023

2022

2021

Revenues

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Cost of Revenue

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Selling General & Administrative Expense

$21,181,000 (21.44%)

$17,441,000 (8.40%)

$16,090,000 (20.26%)

$13,379,000 (-19.06%)

Research & Development Expense

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Operating Expenses

$21,631,000 (24.02%)

$17,441,000 (223.21%)

-$14,155,000 (-175.47%)

$18,756,000 (13.47%)

Interest Expense

$616,000 (-84.60%)

$3,999,000 (15.21%)

$3,471,000 (2892.24%)

$116,000 (-85.77%)

Income Tax Expense

$11,375,000 (230.82%)

-$8,695,000 (-205.16%)

$8,268,000 (78.57%)

$4,630,000 (678.75%)

Net Loss Income from Discontinued Operations

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Consolidated Income

-$31,247,000 (-6.77%)

-$29,266,000 (-295.81%)

-$7,394,000 (-926.15%)

$895,000 (105.99%)

Net Income to Non-Controlling Interests

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Net Income

-$31,247,000 (-6.77%)

-$29,266,000 (-295.81%)

-$7,394,000 (-926.15%)

$895,000 (105.99%)

Preferred Dividends Income Statement Impact

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Net Income Common Stock

-$31,247,000 (-6.77%)

-$29,266,000 (-295.81%)

-$7,394,000 (-926.15%)

$895,000 (105.99%)

Weighted Average Shares

$88,765,198 (6.94%)

$83,001,989 (3.68%)

$80,058,861 (4.77%)

$76,413,554 (15.13%)

Weighted Average Shares Diluted

$88,765,198 (6.94%)

$83,001,989 (3.68%)

$80,058,861 (3.17%)

$77,600,688 (16.92%)

Earning Before Interest & Taxes (EBIT)

-$19,256,000 (43.30%)

-$33,962,000 (-881.63%)

$4,345,000 (-22.97%)

$5,641,000 (137.79%)

Gross Profit

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Operating Income

-$21,631,000 (-24.02%)

-$17,441,000 (-223.21%)

$14,155,000 (175.47%)

-$18,756,000 (-13.47%)

SA Cash Flow Statement (MRY)


Metric

2024

2023

2022

2021

Net Cash Flow from Investing

-$121,236,000 (40.25%)

-$202,895,000 (29.17%)

-$286,435,000 (-264.22%)

-$78,643,000 (56.42%)

Net Cash Flow from Financing

$101,265,000 (-61.12%)

$260,451,000 (-20.07%)

$325,829,000 (285.33%)

$84,559,000 (-57.66%)

Net Cash Flow from Operations

-$14,220,000 (33.97%)

-$21,537,000 (-169.79%)

-$7,983,000 (31.98%)

-$11,737,000 (-20.44%)

Net Cash Flow / Change in Cash & Cash Equivalents

-$32,623,000 (-189.90%)

$36,288,000 (4.80%)

$34,627,000 (676.64%)

-$6,005,000 (-168.75%)

Net Cash Flow - Business Acquisitions and Disposals

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Net Cash Flow - Investment Acquisitions and Disposals

-$957,000 (-101.17%)

$81,511,000 (240.88%)

-$57,859,000 (-225.00%)

-$17,803,000 (16.15%)

Capital Expenditure

-$106,279,000 (53.82%)

-$230,162,000 (-25.57%)

-$183,296,000 (-254.76%)

-$51,668,000 (67.46%)

Issuance (Repayment) of Debt Securities

-$639,000 (-100.32%)

$198,159,000 (-29.71%)

$281,929,000 (366241.56%)

-$77,000 (-266.67%)

Issuance (Purchase) of Equity Shares

$101,018,000 (64.21%)

$61,519,000 (68.18%)

$36,579,000 (-38.11%)

$59,104,000 (-69.76%)

Payment of Dividends & Other Cash Distributions

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Effect of Exchange Rate Changes on Cash

$1,568,000 (482.90%)

$269,000 (-91.64%)

$3,216,000 (1847.83%)

-$184,000 (76.32%)

Share Based Compensation

$3,680,000 (12.57%)

$3,269,000 (4.17%)

$3,138,000 (-10.50%)

$3,506,000 (-60.18%)

Depreciation Amortization & Accretion

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

SA Financial Metrics (MRY)


Metric

2024

2023

2022

2021

Gross Margin

-

-

-

-

Profit Margin

-

-

-

-

EBITDA Margin

-

-

-

-

Return on Average Equity (ROAE)

-3.80% (2.56%)

-3.90% (-290.00%)

-1.00% (-1100.00%)

0.10% (103.33%)

Return on Average Assets (ROAA)

-2.20% (4.35%)

-2.30% (-228.57%)

-0.70% (-800.00%)

0.10% (103.57%)

Return on Sales (ROS)

-

-

-

-

Return on Invested Capital (ROIC)

-1.00% (54.55%)

-2.20% (-650.00%)

0.40% (-50.00%)

0.80% (126.67%)

Dividend Yield

0% (0%)

0% (0%)

0% (0%)

0% (0%)

Price to Earnings Ratio (P/E)

-46.94 (-1.84%)

-46.09 (75.93%)

-191.5 (-109.07%)

2,110.72 (1907.11%)

Price to Sales Ratio (P/S)

-

-

-

-

Price to Book Ratio (P/B)

1.76 (-3.87%)

1.83 (-1.93%)

1.87 (-19.72%)

2.33 (-16.14%)

Debt to Equity Ratio (D/E)

0.72 (-15.04%)

0.85 (77.29%)

0.48 (638.46%)

0.07 (20.37%)

Earnings Per Share (EPS)

-0.35 (0.00%)

-0.35 (-288.89%)

-0.09 (-1000.00%)

0.01 (104.35%)

Sales Per Share (SPS)

0 (0%)

0 (0%)

0 (0%)

0 (0%)

Free Cash Flow Per Share (FCFPS)

-1.36 (55.21%)

-3.03 (-26.92%)

-2.39 (-187.83%)

-0.83 (67.31%)

Book Value Per Share (BVPS)

9.5 (7.99%)

8.79 (-4.93%)

9.25 (0.64%)

9.19 (-0.77%)

Tangible Assets Book Value Per Share (TABVPS)

16.37 (0.55%)

16.28 (18.93%)

13.69 (39.86%)

9.79 (0.25%)

Enterprise Value Over EBIT (EV/EBIT)

-102 (-104.00%)

-50 (-114.12%)

354 (22.92%)

288 (354.87%)

Enterprise Value Over EBITDA (EV/EBITDA)

-101.68 (-103.61%)

-49.94 (-114.09%)

354.48 (23.11%)

287.95 (354.44%)

Asset Turnover

0 (0%)

0 (0%)

0 (0%)

0 (0%)

Current Ratio

2.86 (20.05%)

2.38 (-11.70%)

2.7 (-13.74%)

3.13 (-30.98%)

Dividends

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Free Cash Flow (FCF)

-$120,499,000 (52.13%)

-$251,699,000 (-31.59%)

-$191,279,000 (-201.68%)

-$63,405,000 (62.38%)

Enterprise Value (EV)

$1,359,740,044 (6.63%)

$1,275,241,872 (13.43%)

$1,124,249,975 (-11.41%)

$1,268,998,639 (-3.99%)

Earnings Before Tax (EBT)

-$19,872,000 (47.65%)

-$37,961,000 (-4443.36%)

$874,000 (-84.18%)

$5,525,000 (135.10%)

Earnings Before Interest Taxes & Depreciation Amortization (EBITDA)

-$19,256,000 (43.30%)

-$33,962,000 (-881.63%)

$4,345,000 (-22.97%)

$5,641,000 (137.88%)

Invested Capital

$1,946,505,000 (7.87%)

$1,804,436,000 (42.91%)

$1,262,643,000 (75.56%)

$719,190,000 (15.93%)

Working Capital

$37,827,000 (-30.65%)

$54,542,000 (-38.30%)

$88,394,000 (139.82%)

$36,858,000 (2.28%)

Tangible Asset Value

$1,452,737,000 (7.53%)

$1,350,959,000 (23.31%)

$1,095,619,000 (46.52%)

$747,742,000 (15.42%)

Market Capitalization

$1,031,364,505 (2.51%)

$1,006,156,365 (-0.41%)

$1,010,270,413 (-20.91%)

$1,277,303,478 (-4.55%)

Average Equity

$818,297,500 (9.85%)

$744,918,000 (-0.01%)

$744,960,250 (11.05%)

$670,847,500 (36.17%)

Average Assets

$1,408,317,750 (9.88%)

$1,281,648,000 (19.18%)

$1,075,373,250 (50.75%)

$713,346,250 (35.07%)

Invested Capital Average

$1,862,636,500 (18.92%)

$1,566,252,500 (36.81%)

$1,144,809,000 (69.67%)

$674,739,500 (34.22%)

Shares

90,391,280 (8.97%)

82,947,763 (3.29%)

80,307,664 (3.68%)

77,459,277 (21.96%)