Stock Price History
Loading market data
Fetching 5Y stock price history for this report.
Loading market data
Fetching 5Y stock price history for this report.
Ivanhoe Mines Ltd. is a Canadian mining company focused on the operation, development and exploration of mining projects in Southern Africa. Q1 2026 performance diverged across the asset base: Kamoa-Kakula recognized $862 million of revenue and $397 million of EBITDA on a 100% project basis. The key review question is whether Ivanhoe Mines can translate this operating and financial setup into durable cash generation while managing DRC and South Africa jurisdictional exposure, Kamoa-Kakula underground rehabilitation and infrastructure risks, high capital expenditure requirements, power and logistics constraints, commodity-price sensitivity across copper, zinc and PGMs.
Kamoa-Kakula 2026 guidance was maintained at 290,000 to 330,000 tonnes of copper anodes or blister, with 2027 guidance of 380,000 to 420,000 tonnes. Kamoa-Kakula cash cost guidance was $2.60 to $3.00 per payable pound of copper in 2026, and capital expenditure guidance was $1.1 billion to $1.4 billion. Kipushi costs were tracking at the low end of guidance, while Platreef Phase 2 work targets a material production increase from Q4 2027.
Ivanhoe Mines provides exposure to large copper, zinc, and platinum-group-metals operations in Southern Africa through Kamoa-Kakula, Kipushi, and Platreef. The source packet shows Q1 2026 operating progress at Kamoa-Kakula, record Kipushi zinc production of 65,044 tonnes, completion of Platreef Shaft #3, and cash and short-term deposits of $754 million at March 31, 2026. The thesis depends on converting tier-one resource scale into reliable production, lower unit costs, and funded project expansion.
Requires analyst review. Source-backed items to monitor include Kamoa-Kakula smelter ramp-up and 2026 copper guidance delivery, early-Q3 solar facility timing, Kipushi sustained zinc production, Platreef Phase 2 concentrator progress, Makoko District resource updates, and continued liquidity support for simultaneous expansion programs.
1Y cumulative return vs XIC
Street
bullMarket-Implied
bearMost Likely
baseConfidence
MediumAs of 2026-06-06, the current price of 11.15 compares with a low/mean/high consensus range of 12.22, 14.46, and 19.34 across 15 analysts. That setup points to a bull street case because the mean and high ends of the range remain materially above the current quote.
The market-implied case is bear because the current quote sits below the low end of the target range, showing that investors still discount material delivery or cycle risk.
The overall case is base because Ivanhoe Mines must convert its copper and base-metals development platform into durable evidence around Kamoa-Kakula execution, Kipushi and Platreef progress, liquidity, and partner execution. The report context is constructive enough to keep the scenario live, but copper prices, jurisdictional risk, project timing, and funding requirements keep the range from being a one-way read.
Confidence is medium because the prepared report sections are source-backed and the street-target inputs are current, but scenario outcomes still depend on copper prices, jurisdictional risk, project timing, and funding requirements.
Current Price
$11.15
Expected Value
$15.12
Implied Move
+35.6%
Current vs low/median/mean/high target prices
Ivanhoe Mines is exposed to significant operating, development and exploration risks across Kamoa-Kakula, Kipushi, Platreef and early-stage exploration properties. The AIF and MD&A identify mine operations, underground infrastructure, dewatering, power availability, water, tailings, processing recoveries, mine production rates, joint-venture execution, development schedules and technical-report assumptions as key variables; the Kakula seismic event and flooding in 2025 demonstrate how geotechnical events can interrupt underground mining and alter production and cost expectations.
Insufficient structured data
Options positioning visual unavailable for this report.
Financial results are sensitive to copper, zinc, nickel, platinum-group-metal and gold prices, exchange rates, discount rates, transport costs, operating costs, capital requirements, borrowings, project financing, offtake arrangements and joint-venture cash flows. The financial statements show material judgment around Kamoa-Kakula recoverability after the seismic and flooding event, while the AIF and MD&A cite the need to secure financing for project development and the possibility that metal price volatility or operating interruptions affect liquidity, cash flow and asset values.
Base-metals mining is capital intensive, technically complex and dependent on commodity cycles, mine design, reserve estimates, skilled people, contractors, power, water, logistics corridors, smelting capacity, offtakers and capital markets. Ivanhoe competes for financing, technical talent, mineral opportunities and infrastructure access, while industry-wide volatility in copper, zinc and other metals, transport costs and construction inputs can materially change project returns or delay expansion plans.
Ivanhoe Mines' business model is to operate, develop, finance and explore mining assets through subsidiaries and joint ventures. Its operating and development platform is built around Kamoa-Kakula in the DRC, Kipushi in the DRC, Platreef in South Africa and the Western Forelands exploration project. Kamoa-Kakula revenue is recognized within the Kamoa Holding joint venture, while operating revenue for Platreef and Kipushi is recognized in Ivanhoe's consolidated financial statements. The company funds and manages project development through project-level facilities, joint venture agreements, stream financing, senior notes, equity and debt investment, and management consent over material subsidiary and joint venture decisions.
Ivanhoe Mines Ltd. is a Canadian mining company focused on the operation, development and exploration of mining projects in Southern Africa. Its principal assets are the Kamoa-Kakula Copper Complex, the Platreef Mine, the Kipushi Mine and the Western Forelands Exploration Project. The Q1 2026 financial-results release describes Ivanhoe as having three principal mining operations in Southern Africa: Kamoa-Kakula in the Democratic Republic of the Congo, Kipushi in the DRC and Platreef in South Africa. The company also explores for sedimentary-hosted copper discoveries in the DRC, Angola, Zambia and Kazakhstan.
Ivanhoe's cost structure is driven by mine operating costs, concentrator and processing costs, smelter costs, logistics and transportation, power and water infrastructure, labour, maintenance, site costs, salaries and benefits, depreciation and amortization, exploration and project evaluation expense, finance costs, royalties, taxes, development capital, tailings, environmental and community obligations, and foreign exchange exposure. In Q1 2026, Kamoa-Kakula reported cost of sales of $3.90 per pound of payable copper sold and cash cost (C1) of $2.58 per pound of payable copper produced, while Kipushi sold 54,940 tonnes of payable zinc and realized revenue of $162 million at a cost of sales of $129 million. The Q1 MD&A also identifies Platreef development additions including Phase 2 construction, site costs, salaries and benefits, administrative costs and depreciation.
Entry barriers include mineral rights, large exploration datasets, technical studies, mine permits, processing plants, smelter infrastructure, capital, specialist labour, water and power access, and long stakeholder relationships. Substitutes include other mines, recycling and shifts in end-use demand, but high-grade deposits and permitted infrastructure cannot be created quickly by new entrants.
Ivanhoe's advantages are geological and project-specific: large mineralized systems, technical reports, established partnerships, existing production at Kamoa-Kakula and Kipushi, and a development pipeline at Platreef. These assets create high entry barriers, but the advantages depend on permitting, joint-venture alignment, capital discipline, infrastructure reliability and continued technical execution.
Ivanhoe competes globally with major and intermediate miners for high-quality deposits, operating talent, contractors, equipment, processing capacity, government support and project capital. Products are largely commodity-priced, so differentiation comes from grade, scale, mine life, infrastructure, cost structure, metallurgy, jurisdictional access and the ability to advance complex projects safely.
Ivanhoe Mines operates in the mining industry with exposure to copper, zinc, platinum group metals, nickel, gold and related by-products. Its source packet covers Kamoa-Kakula in the Democratic Republic of Congo, Kipushi, Platreef in South Africa and Western Forelands exploration, supported by technical reports, annual filings, commodity context and financial statements.
Capital structure composition and liquidity ratios
Cash and cash equivalents were $652.2 million at March 31, 2026, and short-term investments were $101.7 million, together matching management's reported $754 million of cash and short-term deposits. Total current assets were $1.04 billion, total current liabilities were $446.6 million, total assets were $7.58 billion, and the investment in the Kamoa Holding joint venture was $3.56 billion.
Ivanhoe remained in a project-build and ramp-up phase, with cash and short-term deposits of $754 million alongside pro-rata net debt of $1.30 billion. Project funding needs are material: Kamoa-Kakula Q1 capital expenditure was $307 million, Platreef Q1 capital expenditure was $67 million, and Platreef reached financial close after quarter-end on a $700 million Phase 2 senior project finance facility.
Operating, investing, and financing cash flow by period
Consolidated net cash used in operating activities was $71.3 million, including $64.9 million of interest paid, while net cash used in investing activities was $65.4 million. Management explained that cash and short-term deposits decreased by $131 million from year-end because of $62 million spent on project development and property, plant and equipment and $71 million used in operating activities, primarily interest repayments.
| Peer Set | EPS Growth | Company Name | Revenue Growth |
|---|---|---|---|
| TECK-B | 128.8% | Teck Resources Limited | 72.2% |
| HBM | 91.9% | Hudbay Minerals Inc. | 27.3% |
| IMG | 822.9% | IAMGOLD Corporation | 115.9% |
| AG | 5068.7% |
| All numbers in thousands (USD) | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 |
|---|---|---|---|---|---|
•Total Revenue | 530,124 | 441,615 | 40,818 | 0 | 0 |
| All numbers in thousands (USD) | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 |
|---|---|---|---|---|
•Total Assets | 7,625,844 | 5,737,555 | 5,000,261 | 3,969,285 |
•Current Assets |
| All numbers in thousands (USD) | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 |
|---|---|---|---|---|---|
•Operating Cash Flow | -143,716 | -127,453 | -152,432 | -31,566 | 176,971 |
| Value | Shares | Holder Type | Shareholder | Date Reported | Percentage Out |
|---|---|---|---|---|---|
| 810,964,203 | 68,638,530 | mutual_fund | EuroPacific Growth Fund-EUPAC Fund | Mar 2026 | 4.81% |
| 506,804,253 | 42,894,987 | mutual_fund | CAPITAL WORLD GROWTH & INCOME FUND | Mar 2026 | 3.01% |
| 368,732,963 | 31,208,885 | mutual_fund | GLOBAL X FUNDS-Global X Copper Miners ETF |
Ivanhoe Mines frames environmental management within its Corporate Citizenship Statement of Values and Responsibilities, which prioritizes compliance with laws and regulations, respect for cultures and customs, risk identification and management, responsive management of social and environmental impacts, and transparent stakeholder communication. Its AIF describes climate change, energy, tailings management and water security as areas where global best-practice assessments are used to tailor strategies. In 2025 the company advanced greenhouse-gas data maturity, quantified Scope 3 emissions for a second year, worked on internal target setting, and undertook limited assurance of Scope 1 and Scope 2 data. Tailings governance is also a stated focus: Ivanhoe operates a tailings storage facility at each of its three operations, adopted a Group Tailings Policy in 2023, committed to align with the Global Industry Standard on Tailings Management, and completed GISTM compliance assessments at Platreef and Kipushi in 2024 with action plans for identified gaps. The 2025 sustainability artifact adds operational examples, including 143 community freshwater boreholes drilled to date, 32 hectares of concurrent land rehabilitation on Kamoa-Kakula's licence area, more than 250 MW of refurbished domestic hydroelectric capacity since inception of the Inga II work, construction started on 60 MW of solar photovoltaic capacity with battery storage at Kamoa-Kakula, and the launch of the Masodi Wastewater Treatment Plant to supply treated municipal wastewater to Platreef.
Ivanhoe's AIF identifies ESG-related operating risks that include environmental hazards, hazardous weather, discharge of pollutants or hazardous chemicals, occupational health hazards, labor force or community disruptions, regulatory permits and approvals, electricity and water availability, and force majeure events. The AIF also notes that mining operations can result in personal injury or death, environmental damage, operational delays, legal liability, and uninsurable pollution or climate-related losses. Tailings are a specific risk area because failure of tailings or other impoundments could cause severe property and environmental damage and loss of life. Climate change is presented as both a physical and transition risk: the AIF cites more frequent and extreme weather in southern and central Africa, water stress around Platreef, potential damage to roads, power and water infrastructure, and increasing scrutiny of climate disclosures, decarbonization planning, nature-related expectations, responsible sourcing, supply-chain due diligence, Scope 3 reporting and greenwashing risk. The company also identifies human-rights and environmental due-diligence exposure from evolving extraterritorial regimes such as the Corporate Sustainability Due Diligence Directive. The approved sustainability artifact and proxy circular also describe ESG-related strengths, including critical-metals production tied to sustainable development, broadened limited assurance for Scope 1 and Scope 2 greenhouse-gas emissions, investments in hydroelectric refurbishment, solar capacity, wastewater reuse, local procurement and community infrastructure, and Board-level oversight of climate, human rights, water, biodiversity, health and safety, responsible sourcing and stakeholder engagement.
Requires analyst review. The approved sources do not establish market pricing or a security-level mispricing. They support review of whether the market is appropriately reflecting the new Kamoa-Kakula smelter benefits, revised copper guidance, Kipushi cost performance, Platreef Phase 2 financing, and the capital intensity and jurisdictional complexity of the asset base.
Primary risks include DRC and South Africa jurisdictional exposure, Kamoa-Kakula underground rehabilitation and infrastructure risks, high capital expenditure requirements, power and logistics constraints, commodity-price sensitivity across copper, zinc and PGMs, project-finance execution, and exploration uncertainty.
Q1 2026 developments included Kamoa-Kakula smelter ramp-up and sulphuric-acid sales, Kamoa-Kakula cash cost of $2.58 per pound of copper, Kipushi production of 65,044 tonnes of zinc at cash cost of $0.86 per pound, completion of Platreef Shaft #3, and financial close of a $700 million Platreef Phase 2 senior project finance facility on April 30, 2026. The company also increased its 2026 group exploration budget to $127 million, with $86 million allocated to the Makoko District.
Requires analyst review before any portfolio action. The source-backed action item is to monitor Kamoa-Kakula production and dewatering progress, smelter performance, solar and logistics execution, Kipushi guidance delivery, Platreef Phase 2 spending and financing drawdowns, and Makoko exploration updates.
Requires analyst review. The approved sources provide production guidance, cash cost, capital expenditure, project finance, cash balance, and exploration-budget inputs, but they do not provide a standalone valuation answer. Any valuation work should separately review Kamoa-Kakula ramp-up assumptions, smelter margin benefits, Kipushi zinc output, Platreef expansion capital, and copper, zinc, and PGM price sensitivity.
Bear Case
In the bear case, Ivanhoe Mines remains tied to its copper and base-metals development platform, but investors put more weight on copper prices, jurisdictional risk, project timing, and funding requirements than on the consensus range. The stock can lag even with source-backed report coverage in place if cash generation, project delivery, or operating momentum falls short of what the current report context implies.
What Must Go Right: To avoid the bear case, Ivanhoe Mines needs to preserve liquidity, keep operating and capital plans within the boundaries described in the report, and show that Kamoa-Kakula execution, Kipushi and Platreef progress, liquidity, and partner execution are progressing without adding balance-sheet strain.
What Must Go Wrong: The bear case develops if copper prices, jurisdictional risk, project timing, and funding requirements weaken confidence, if cost or capital needs absorb the financial flexibility shown in the report, or if investors decide the target range was too dependent on favorable market conditions.
Base Case
In the base case, Ivanhoe Mines executes broadly in line with the prepared report context. The business continues to show credible support from its copper and base-metals development platform, while the market waits for clearer evidence that Kamoa-Kakula execution, Kipushi and Platreef progress, liquidity, and partner execution can compound through the cycle.
What Must Go Right: The base case requires steady operating delivery, disciplined capital allocation, and risk control. Management needs to keep the balance sheet usable, protect margins or cash conversion, and make the report thesis more visible through measurable progress.
What Must Go Wrong: The base case weakens if execution becomes uneven, if external market conditions overpower company-specific progress, or if the risk section begins to matter more than the investment-summary thesis.
Bull Case
In the bull case, Ivanhoe Mines converts the strengths identified in the report into clearer market evidence. Investors give more credit to Kamoa-Kakula execution, Kipushi and Platreef progress, liquidity, and partner execution, and the current quote moves closer to the stronger part of the consensus range without needing a new unsupported valuation claim.
What Must Go Right: The bull case requires sustained execution, clean capital allocation, and proof that the company can turn its copper and base-metals development platform into durable earnings, cash flow, or asset-value progress. The more management reduces uncertainty around copper prices, jurisdictional risk, project timing, and funding requirements, the easier it becomes for the target range to matter.
What Must Go Wrong: The bull case fails if the positive setup depends mainly on external markets rather than company delivery, if costs or capital intensity rise, or if the report risks limit how much credit investors are willing to assign.
The company operates and develops projects in the DRC and South Africa and also pursues exploration in other jurisdictions, exposing it to mining laws, permits, licences, royalties, levies, local-government rights, tax rules, enforcement, labour unrest, artisanal mining or community encroachment, political instability and changes in government policy. The AIF specifically identifies DRC instability, unpredictable policy and law changes, local ownership and joint-venture obligations, and compliance with domestic and international legal requirements as risks that can affect operations and project economics.
Insufficient structured data
Risk sensitivity visual unavailable for this report.
Company-specific risk is concentrated in restoring and ramping Kamoa-Kakula after Kakula underground seismic activity and flooding, ramping the on-site smelter, securing adequate power and logistics improvements, advancing Platreef and Kipushi, and managing all projects through joint-venture structures. The selected sources also highlight the importance of DRC and South Africa government relations, community and environmental performance, water and tailings controls, offtaker concentration, and future permits or approvals needed to commence, expand or continue operations.
Ivanhoe's go-to-market model is based on selling mine output and by-products into metals markets through offtake, customer and logistics arrangements. Kamoa-Kakula has offtake agreements with customers, and the Q1 2026 MD&A states that advance payment facilities are linked to those customer offtake agreements and repaid by offsetting amounts payable under provisional invoices. Kamoa-Kakula sold payable copper in Q1 2026 and its smelter produced 99.7% pure copper anodes; its sulphuric acid by-product is sold domestically in the DRC. The AIF also notes Lobito Corridor arrangements for transporting Kamoa-Kakula copper to the Atlantic port of Lobito in Angola. Kipushi sells payable zinc concentrate, and Platreef is advancing offtake discussions for production from its Phase 2 development.
Ivanhoe's principal properties are located in Southern Africa. Kamoa-Kakula and Kipushi are in the Democratic Republic of the Congo, with Kipushi located in southern Haut-Katanga Province near the Zambia border and approximately 30 kilometres southwest of Lubumbashi. Platreef is in the northern limb of the Bushveld Complex in Limpopo, South Africa. Western Forelands covers DRC copper exploration licences adjacent to Kamoa-Kakula, and the company also describes exploration licence packages in Angola, Zambia and Kazakhstan. This footprint exposes the business to DRC and South African mining, tax, royalty, infrastructure, power, water, permitting and community conditions.
Key operating levers include copper and zinc production volumes, payable metal sold, realized copper and zinc prices, Kamoa-Kakula smelter ramp-up, concentrator throughput, recoveries, mining rates and grades, underground mine access and dewatering, power availability, water availability, logistics routes, tailings management, project execution, development capital, exploration success, and joint venture partner performance. In Q1 2026, Kamoa-Kakula sold 66,619 tonnes of payable copper at an average realized copper price of $5.79 per pound, recognized $862 million of revenue, and benefited from smelter savings, sulphuric acid by-product credits and lower logistics charges. Kipushi produced 65,044 tonnes of zinc in Q1 2026 at an average cash cost (C1) of $0.86 per pound.
Ivanhoe's products are mined metal concentrates, anodes and related by-products. Kamoa-Kakula produces copper, including copper concentrate and copper anodes from its direct-to-blister smelter. Kipushi mines and processes a high-grade underground zinc-copper-germanium-silver-lead deposit and sells zinc concentrate. Platreef mines and processes a platinum, palladium, nickel, rhodium, gold and copper deposit. Kamoa-Kakula also produces high-strength sulphuric acid as a smelter by-product for domestic sale in the DRC. The company conducts exploration at Western Forelands, Mokopane Feeder and other licence packages to identify and delineate additional mineral resources.
Ivanhoe operates in mining jurisdictions where permits, mining titles, environmental authorizations, water use licences, royalties, export fees, taxes, community obligations and joint venture agreements are central to operations. The AIF states that Ivanhoe has current required permits, business licences and regulatory approvals to carry out its business in the DRC and South Africa, subject to generally applicable laws. DRC mining operations are subject to the DRC Mining Code, mining and exploration right tenures, government royalties on the gross commercial value of non-ferrous metals, export fees and provincial export taxes. The Platreef Mine requires South African environmental authorization and water-use licensing for development activities. Ivanhoe also faces competitive conditions for attractive mineral properties, specialized labour and prospective exploration land.
Revenue is driven by payable copper, zinc and other metals sold, realized metal prices, production volumes, smelter and concentrator performance, by-product sales, logistics costs, recoveries, grades and ownership interests in joint ventures and subsidiaries. On a 100% project basis, the AIF reports 2025 Kamoa-Kakula copper sales revenue of $3.281 billion from 351,674 tonnes of payable copper sold, and 2025 Kipushi zinc sales revenue of $441 million from 171,275 tonnes of payable zinc sold. In Q1 2026, Kamoa-Kakula recognized revenue of $862 million from 66,619 tonnes of payable copper sold, and Kipushi realized revenue of $162 million from 54,940 tonnes of payable zinc sold.
Growth is driven by mine ramp-ups, smelter capacity, reserve and resource conversion, project development and demand for copper, zinc, nickel and platinum group metals. Cyclicality is tied to global industrial activity, energy-transition demand, China and developed-market consumption, commodity inventories, exchange rates, capital availability and operating disruptions such as dewatering, logistics or power constraints.
Ivanhoe is exposed to mining, environmental, safety, tax, royalty, foreign-exchange, anti-corruption and securities regulation in the DRC, South Africa and Canada. Structural risks include changes in fiscal terms, permit timing, title or partner disputes, water and tailings management, community relations, power reliability, logistics corridors, labour safety, political risk and commodity-price volatility.
Ivanhoe is a price taker for copper, zinc, nickel and precious metals, with pricing linked to global exchanges and concentrate or refined-product markets. Costs depend on grade, recoveries, power, diesel, labour, mining contractors, reagents, smelting, transport corridors, royalties, taxes, sustaining capital, foreign exchange and local inflation. Cost position can change quickly when grade, water, logistics or power conditions shift.
Suppliers include mining contractors, equipment makers, power and water providers, engineering firms, reagents, transport and logistics providers. Customers and counterparties include concentrate buyers, smelters, refiners and metal-market intermediaries. Contract terms, transport routes, treatment charges, product specifications and partner approvals matter more than consumer-facing demand relationships.
Normalized cash conversion and accrual quality metrics
Cash Conversion
-4195.65x
Risk
Accrual Intensity
43.1%
Risk
Earnings Margin
0.0%
Risk
OCF Margin
-43.1%
Risk
Cash Conversion
-4195.65x
Accrual Intensity
43.1%
Earnings Margin
0.0%
OCF Margin
-43.1%
Revenue
$166K
Net Income
$17
Operating CF
-$71.3K
The main quality-of-earnings item was Kamoa-Kakula's $183 million tax adjustment following settlement of tax claims, which drove Ivanhoe's $42 million share of loss from the joint venture. Adjusted EBITDA of $191 million included $158 million of attributable EBITDA from Kamoa-Kakula, so consolidated IFRS loss, project-level EBITDA and pro-rata metrics should be read as different measures rather than substitutes.
Insufficient structured data
Earnings history visual unavailable for this report.
Ivanhoe maintained 2026 production guidance for Kamoa-Kakula of 290,000 to 330,000 tonnes of copper anodes or blister and maintained full-year Kamoa-Kakula capital expenditure guidance of $1.1 billion to $1.4 billion. Kipushi cash costs were tracking at the low end of full-year guidance of $0.85 to $0.95 per pound, and Platreef's 2026 capital expenditure guidance remained $350 million to $380 million for Phase 2 expansion.
Q1 2026 performance diverged across the asset base: Kamoa-Kakula recognized $862 million of revenue and $397 million of EBITDA on a 100% project basis, while Kipushi recognized record quarterly revenue of $162 million and EBITDA of $58 million. Ivanhoe's consolidated net result nevertheless swung to a small loss because the equity-accounted Kamoa-Kakula result included the tax adjustment and because project development and financing costs remained significant.
Revenue (USD) and profitability margins (% of revenue)
Ivanhoe reported consolidated Q1 2026 revenue of $165.5 million and cost of sales of $132.5 million, generating gross profit of $33.0 million. The company recorded a loss of $2 million versus a profit of $122 million in Q1 2025, mainly because its share of Kamoa-Kakula was a $42 million loss after a tax adjustment at the joint venture.
Kamoa-Kakula sold 66,619 tonnes of copper at an average realized copper price of $5.79 per pound, with cash cost of $2.58 per payable pound and cost of sales of $3.90 per payable pound. Kipushi sold 54,940 tonnes of zinc at an average realized zinc price of $1.47 per pound, with cash cost of $0.86 per payable pound and cost of sales of $1.06 per payable pound.
The Q1 loss was heavily affected by Kamoa-Kakula's tax settlement adjustment and by interest payments, so it should not be viewed as a clean run rate for the operating projects. The quarter also includes development-stage spending at Platreef and Kamoa-Kakula, which should be separated from the mature cash generation potential of producing assets.
| First Majestic Silver Corp. |
| 95.4% |
| EQX | Equinox Gold Corp. | 224.3% |
| LUG | 79.4% | Lundin Gold Inc. | 59.2% |
| AGI | 1144.7% | Alamos Gold Inc. | 79.2% |
| ELD | 97.9% | Eldorado Gold Corporation | 49.9% |
| CS | Capstone Copper Corp. | 22.3% |
| DPM | 294.7% | DPM Metals Inc. | 115.3% |
| -100.0% | Subject (IVN) | 114.9% |
| ROA | ROE | Peer Set | Net Margin | Company Name | Gross Margin | Operating Margin |
|---|---|---|---|---|---|---|
| 5.9% | TECK-B | 14.9% | Teck Resources Limited | 30.9% | 39.8% | |
| 6.9% | 19.5% | HBM | 27.7% | Hudbay Minerals Inc. | 55.3% | 40.0% |
| 16.9% | 28.0% | IMG | 29.5% | IAMGOLD Corporation | 48.0% | 52.8% |
| 8.0% | 11.5% | AG | 19.5% | First Majestic Silver Corp. | 59.7% | 49.5% |
| 6.9% | 5.2% | EQX | 25.2% | Equinox Gold Corp. | 58.9% | 45.3% |
| 46.5% | 68.5% | LUG | 45.7% | Lundin Gold Inc. | 77.8% | 68.9% |
| 12.0% | 25.9% | AGI | 51.2% | Alamos Gold Inc. | 70.2% | 52.4% |
| 8.8% | 14.0% | ELD | 28.6% | Eldorado Gold Corporation | 62.8% | 48.8% |
| 7.5% | 12.5% | CS | 17.1% | Capstone Copper Corp. | 46.9% | 34.3% |
| 16.6% | 25.5% | DPM | 44.9% | DPM Metals Inc. | 69.4% | 59.3% |
| -0.5% | 1.9% | 24.9% | Subject (IVN) | 20.3% | -7.3% |
| P/B | P/E | P/S | Peer Set | EV/EBITDA | EV/Revenue | Market Cap | Forward P/E | Company Name | Enterprise Value |
|---|---|---|---|---|---|---|---|---|---|
| 1.75 | 23.85 | 3.55 | TECK-B | 9.75x | 4.01x | $44.0bn | 21.73 | Teck Resources Limited | $49.8bn |
| 2.98 | 15.77 | 6.10 | HBM | 13.57x | 6.41x | $14.5bn | 12.33 | Hudbay Minerals Inc. | $15.2bn |
| 2.31 | 10.04 | 4.04 | IMG | 7.65x | 4.11x | $13.8bn | 6.87 | IAMGOLD Corporation | $14.0bn |
| 3.44 | 34.27 | 9.20 | AG | 16.82x | 9.01x | $13.7bn | 18.31 | First Majestic Silver Corp. | $13.4bn |
| 1.62 | 34.02 | 5.67 | EQX | 10.18x | 5.92x | $13.7bn | 6.88 | Equinox Gold Corp. | $14.3bn |
| 11.42 | 16.90 | 10.70 | LUG | 14.55x | 10.37x | $21.3bn | 12.52 | Lundin Gold Inc. | $20.7bn |
| 3.65 | 15.88 | 11.17 | AGI | 16.91x | 11.04x | $23.1bn | 11.99 | Alamos Gold Inc. | $22.9bn |
| 1.48 | 11.28 | 5.82 | ELD | 10.77x | 6.19x | $11.6bn | 5.42 | Eldorado Gold Corporation | $12.4bn |
| 2.27 | 18.84 | 4.41 | CS | 13.95x | 5.05x | $10.9bn | 12.15 | Capstone Copper Corp. | $12.5bn |
| 2.82 | 13.51 | 9.44 | DPM | 13.92x | 8.94x | $10.5bn | 8.02 | DPM Metals Inc. | $10.0bn |
| 2.11 | 99.63 | 32.16 | 1080.45x | 33.39x | $17.1bn | 20.80 | Subject (IVN) | $17.7bn |
| 530,124 |
| 441,615 |
| 40,818 |
| 0 |
| 0 |
Cost of Revenue | 475,423 | 424,657 | 51,563 | 0 | 33,912 |
Gross Profit | 54,701 | 16,958 | -10,745 | 0 | -33,912 |
•Operating Expense | 120,704 | 110,386 | 122,283 | 92,731 | 95,361 |
•Selling General and Administrative | 63,217 | 59,757 | 70,629 | 68,159 | 44,895 |
•General & Administrative Expense | 63,217 | 59,757 | 70,629 | 68,159 | 44,895 |
Salaries and Wages | 38,192 | 36,877 | 45,783 | 45,013 | 40,867 |
Other G and A | 25,025 | 22,880 | 24,846 | 23,146 | 4,028 |
•Depreciation Amortization Depletion | 2,905 | 2,853 | 3,506 | 1,915 | -- |
•Depreciation & amortization | 2,905 | 2,853 | 3,506 | 1,915 | -- |
Depreciation | 2,905 | 2,853 | 3,506 | 1,915 | -- |
Other Operating Expenses | 54,582 | 47,776 | 48,148 | 22,657 | 50,466 |
Operating Income | -66,003 | -93,428 | -133,028 | -92,731 | -95,361 |
•Net Non Operating Interest Income Expense | 137,119 | 131,141 | 192,400 | 208,066 | 137,214 |
Interest Income Non Operating | 176,299 | 173,694 | 241,263 | 239,541 | 175,273 |
Interest Expense Non Operating | -4,984 | -1,230 | 9,327 | -8,054 | 17,306 |
Total Other Finance Cost | 44,164 | 43,783 | 39,536 | 39,529 | 20,753 |
•Other Income Expense | 61,724 | 212,408 | 119,746 | 179,951 | 278,884 |
Gain on Sale of Security | 29,879 | 28,097 | -176,576 | -89,738 | 17,242 |
Earnings from Equity Interest | 30,616 | 180,604 | 291,908 | 274,826 | 254,180 |
•Special Income Charges | -184 | -- | -50 | -7,967 | 4,529 |
Write Off | -- | -- | 0 | 10,723 | -4,555 |
Gain on Sale of PPE | -184 | -- | -50 | 2,756 | -26 |
Other Non Operating Income Expenses | 1,229 | 3,707 | 4,414 | 2,830 | 2,933 |
Pretax Income | 132,840 | 250,121 | 179,118 | 295,286 | 320,737 |
Tax Provision | 29,078 | 22,131 | -14,176 | -7,658 | -113,369 |
•Net Income Common Stockholders | 131,812 | 261,555 | 228,135 | 318,928 | 410,864 |
•Net Income | 131,812 | 261,555 | 228,135 | 318,928 | 410,864 |
•Net Income Including Non-Controlling Interests | 103,762 | 227,990 | 193,294 | 302,944 | 434,106 |
Net Income Continuous Operations | 103,762 | 227,990 | 193,294 | 302,944 | 434,106 |
Minority Interests | 28,050 | 33,565 | 34,841 | 15,984 | -23,242 |
Diluted NI Available to Com Stockholders | 131,812 | 261,555 | 228,135 | 318,928 | 410,864 |
Basic EPS | 0.09 | 0.19 | 0.17 | 0.26 | 0.34 |
Diluted EPS | 0.09 | 0.19 | 0.17 | 0.26 | 0.33 |
Basic Average Shares | 1,388,995.86 | 1,370,620.17 | 1,313,389.74 | 1,220,711.54 | 1,212,387.22 |
Diluted Average Shares | 1,396,770.46 | 1,379,804.81 | 1,324,466.63 | 1,233,412.24 | 1,228,089.89 |
Total Operating Income as Reported | -15,190 | 113,518 | 148,514 | 179,067 | 161,343 |
Total Expenses | 596,127 | 535,043 | 173,846 | 92,731 | 95,361 |
Net Income from Continuing & Discontinued Operation | 131,812 | 261,555 | 228,135 | 318,928 | 410,864 |
Normalized Income | 108,473.36 | 235,944.06 | 378,224.60 | 377,551 | 394,799.18 |
Interest Income | 176,299 | 173,694 | 241,263 | 239,541 | 175,273 |
Interest Expense | -4,984 | -1,230 | 9,327 | -8,054 | 17,306 |
Net Interest Income | 137,119 | 131,141 | 192,400 | 208,066 | 137,214 |
EBIT | 127,856 | 248,891 | 188,445 | 287,232 | 338,043 |
EBITDA | 196,195 | 324,606 | 208,112 | 289,527 | 343,913 |
Reconciled Cost of Revenue | 409,989 | 351,795 | 35,402 | 0 | 33,912 |
Reconciled Depreciation | 68,339 | 75,715 | 19,667 | 2,295 | 5,870 |
Net Income from Continuing Operation Net Minority Interest | 131,812 | 261,555 | 228,135 | 318,928 | 410,864 |
Total Unusual Items Excluding Goodwill | 29,879 | 28,097 | -176,576 | -97,705 | 21,771 |
Total Unusual Items | 29,879 | 28,097 | -176,576 | -97,705 | 21,771 |
Normalized EBITDA | 166,316 | 296,509 | 384,688 | 387,232 | 322,142 |
Tax Rate for Calcs | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 6,540.36 | 2,486.06 | -26,486.40 | -39,082 | 5,706.18 |
| All numbers in thousands (USD) | TTM | Mar 2026 | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 |
|---|---|---|---|---|---|---|
•Total Revenue | 530,124 | 165,529 | 138,435 | -- | 96,757 | 77,020 |
Operating Revenue | 530,124 | 165,529 | 138,435 | 129,403 | 96,757 | 77,020 |
Cost of Revenue | 475,423 | 132,537 | 120,518 | -- | 100,217 | 81,771 |
Gross Profit | 54,701 | 32,992 | 17,917 | -- | -3,460 | -4,751 |
•Operating Expense | 120,704 | 30,954 | 42,317 | -- | 22,426 | 20,636 |
•Selling General and Administrative | 63,217 | 14,280 | 19,742 | -- | 13,841 | 10,820 |
•General & Administrative Expense | 63,217 | 14,280 | 19,742 | -- | 13,841 | 10,820 |
Salaries and Wages | 38,192 | 7,181 | 13,784 | -- | 7,991 | 5,866 |
Other G and A | 25,025 | 7,099 | 5,958 | -- | 5,850 | 4,954 |
•Depreciation Amortization Depletion | 2,905 | 723 | -- | -- | -- | 671 |
Depreciation & amortization | 2,905 | 723 | -- | -- | -- | 671 |
Other Operating Expenses | 54,582 | 15,951 | 19,722 | -- | 8,585 | 9,145 |
Operating Income | -66,003 | 2,038 | -24,400 | -- | -25,886 | -25,387 |
•Net Non Operating Interest Income Expense | 137,119 | 39,763 | 35,785 | -- | 38,636 | 33,785 |
Interest Income Non Operating | 176,299 | 43,873 | 45,072 | -- | 43,576 | 41,268 |
Interest Expense Non Operating | -4,984 | 4,084 | -31,564 | -- | -6,000 | 7,838 |
Total Other Finance Cost | 44,164 | 26 | 40,851 | -- | 10,940 | -355 |
•Other Income Expense | 61,724 | -40,835 | 64,330 | -- | 15,346 | 109,849 |
Gain on Sale of Security | 29,879 | 779 | 19,985 | -- | 452 | -1,003 |
Earnings from Equity Interest | 30,616 | -42,040 | 45,647 | -- | 15,704 | 107,948 |
•Special Income Charges | -184 | -- | -- | -- | 186 | -318 |
Gain on Sale of PPE | -184 | -- | -- | -- | 186 | -318 |
Other Non Operating Income Expenses | 1,229 | 426 | -1,302 | -- | -996 | 2,904 |
Pretax Income | 132,840 | 966 | 75,715 | -- | 28,096 | 118,247 |
Tax Provision | 29,078 | 2,994 | 35,802 | -- | -7,229 | -3,953 |
•Net Income Common Stockholders | 131,812 | 17 | 54,687 | -- | 44,051 | 129,760 |
•Net Income | 131,812 | 17 | 54,687 | -- | 44,051 | 129,760 |
•Net Income Including Non-Controlling Interests | 103,762 | -2,028 | 39,913 | -- | 35,325 | 122,200 |
Net Income Continuous Operations | 103,762 | -2,028 | 39,913 | -- | 35,325 | 122,200 |
Minority Interests | 28,050 | 2,045 | 14,774 | -- | 8,726 | 7,560 |
Diluted NI Available to Com Stockholders | 131,812 | 17 | 54,687 | -- | 44,051 | 129,760 |
Basic EPS | 0.09 | 0.00 | -- | -- | 0.03 | 0.10 |
Diluted EPS | 0.09 | 0.00 | -- | -- | 0.03 | 0.10 |
Basic Average Shares | 1,388,995.86 | 1,425,882.51 | -- | -- | 1,353,192.66 | 1,352,379.75 |
Diluted Average Shares | 1,396,770.46 | 1,431,060.25 | -- | -- | 1,362,875.65 | 1,363,197.62 |
Total Operating Income as Reported | -15,190 | -47,031 | 43,036 | -- | -11,166 | 81,677 |
Total Expenses | 596,127 | 163,491 | 162,835 | -- | 122,643 | 102,407 |
Interest Income | 176,299 | 43,873 | 45,072 | -- | 43,576 | 41,268 |
Interest Expense | -4,984 | 4,084 | -31,564 | -- | -6,000 | 7,838 |
Net Interest Income | 137,119 | 39,763 | 35,785 | -- | 38,636 | 33,785 |
Net Income from Continuing & Discontinued Operation | 131,812 | 17 | 54,687 | -- | 44,051 | 129,760 |
Normalized Income | 108,473.36 | -450.40 | 37,699.75 | -- | 43,508.70 | 130,612.55 |
EBIT | 127,856 | 5,050 | 44,151 | -- | 22,096 | 126,085 |
EBITDA | 196,195 | 12,096 | 71,344 | -- | 36,984 | 140,507 |
Reconciled Cost of Revenue | 409,989 | 126,214 | 120,518 | -- | 100,217 | 68,020 |
Reconciled Depreciation | 68,339 | 7,046 | 27,193 | -- | 14,888 | 14,422 |
Net Income from Continuing Operation Net Minority Interest | 131,812 | 17 | 54,687 | -- | 44,051 | 129,760 |
Total Unusual Items Excluding Goodwill | 29,879 | 779 | 19,985 | -- | 638 | -1,003 |
Total Unusual Items | 29,879 | 779 | 19,985 | -- | 638 | -1,003 |
Normalized EBITDA | 166,316 | 11,317 | 51,359 | -- | 36,346 | 141,510 |
Tax Rate for Calcs | 0 | 0 | 0 | -- | 0 | 0 |
Tax Effect of Unusual Items | 6,540.36 | 311.60 | 2,997.75 | -- | 95.70 | -150.45 |
| 1,135,129 |
| 298,638 |
| 648,833 |
| 662,663 |
•Cash, Cash Equivalents & Short Term Investments | 864,980 | 102,084 | 560,271 | 597,451 |
Cash And Cash Equivalents | 764,267 | 102,084 | 560,271 | 597,451 |
Other Short Term Investments | 100,713 | 0 | -- | -- |
•Receivables | 165,444 | 76,556 | 23,033 | 35,735 |
Loans Receivable | 14,129 | 7,977 | 0 | 19,629 |
Notes Receivable | 31,270 | 26,853 | 0 | 0 |
Taxes Receivable | 0 | 109 | 542 | 364 |
Other Receivables | 120,045 | 41,617 | 22,491 | 15,742 |
•Inventory | 66,347 | 85,741 | 1,521 | 1,011 |
Raw Materials | 14,479 | 15,343 | 1,521 | 1,011 |
Work in Process | 4,894 | 3,404 | -- | -- |
Finished Goods | 46,974 | 66,994 | -- | -- |
Prepaid Assets | 18,087 | 18,998 | 49,985 | 28,466 |
Restricted Cash | 20,271 | 15,259 | 14,023 | 13,600 |
•Total non-current assets | 6,490,715 | 5,438,917 | 4,351,428 | 3,306,622 |
•Net PPE | 2,447,120 | 1,967,302 | 1,423,576 | 902,830 |
•Gross PPE | 2,609,429 | 2,055,801 | 1,489,650 | 902,830 |
Land And Improvements | 1,647 | 1,486 | 1,547 | 1,685 |
Buildings And Improvements | 70,443 | 42,804 | 16,687 | 16,304 |
Machinery Furniture Equipment | 359,046 | 323,388 | 113,522 | 71,267 |
Other Properties | 4,414 | 5,174 | 5,520 | 637,835 |
Construction in Progress | 1,272,124 | 882,113 | 948,876 | 450,412 |
Accumulated Depreciation | -162,309 | -88,499 | -66,074 | -51,155 |
•Goodwill And Other Intangible Assets | 29,744 | 9,957 | -- | -- |
Other Intangible Assets | 29,744 | 9,957 | -- | -- |
•Investments And Advances | 3,655,783 | 3,115,272 | 2,602,016 | 2,056,692 |
•Long Term Equity Investment | 3,570,590 | 3,033,716 | 2,517,551 | 2,047,040 |
Investments in Joint Venturesat Cost | 3,570,590 | 3,033,716 | 2,517,551 | 2,047,040 |
•Investment in Financial Assets | 85,193 | 81,556 | 84,465 | 9,652 |
Financial Assets Designatedas Fair Value Through Profitor Loss Total | 85,193 | 81,556 | 84,465 | 9,652 |
Non Current Accounts Receivable | 98,047 | 54,373 | 25,145 | 15,141 |
Non Current Note Receivables | 32,170 | 40,336 | 72,817 | 119,231 |
•Non Current Deferred Assets | 209,941 | 242,721 | 223,631 | 208,356 |
Non Current Deferred Taxes Assets | 209,941 | 242,721 | 223,631 | 208,356 |
Other Non Current Assets | 17,910 | 8,956 | 4,243 | 4,372 |
•Total Liabilities Net Minority Interest | 1,900,748 | 901,914 | 1,419,315 | 1,128,154 |
•Current Liabilities | 508,749 | 238,557 | 997,281 | 750,831 |
•Payables And Accrued Expenses | 148,146 | 137,516 | 108,935 | 61,637 |
•Payables | 148,146 | 137,516 | 108,935 | 61,637 |
Accounts Payable | 94,382 | 118,905 | 96,936 | 61,637 |
Total Tax Payable | 12,339 | 8,266 | 5,859 | 3,653 |
Other Payable | 41,425 | 10,345 | 6,140 | 3,751 |
Pension & Other Post Retirement Benefit Plans Current | -- | -- | -- | 2,025 |
•Current Debt And Capital Lease Obligation | 343,299 | 98,203 | 886,877 | 687,169 |
•Current Debt | 342,455 | 97,478 | 886,202 | 686,623 |
Other Current Borrowings | 342,455 | 97,478 | 886,202 | 686,623 |
Current Capital Lease Obligation | 844 | 725 | 675 | 546 |
•Current Deferred Liabilities | 12,823 | 995 | 0 | 0 |
Current Deferred Revenue | 12,823 | 995 | 0 | 0 |
Other Current Liabilities | 4,481 | 1,843 | 1,469 | 2,025 |
•Total Non Current Liabilities Net Minority Interest | 1,391,999 | 663,357 | 422,034 | 377,323 |
Long Term Provisions | 23,184 | 21,567 | 14,636 | 1,093 |
•Long Term Debt And Capital Lease Obligation | 923,420 | 270,989 | 67,105 | 54,707 |
Long Term Debt | 913,754 | 260,953 | 56,340 | 43,946 |
Long Term Capital Lease Obligation | 9,666 | 10,036 | 10,765 | 10,761 |
•Non Current Deferred Liabilities | 434,835 | 359,720 | 330,589 | 312,500 |
Non Current Deferred Taxes Liabilities | -- | 0 | 2,493 | 1,775 |
Non Current Deferred Revenue | 434,835 | 359,720 | 328,096 | 310,725 |
Employee Benefits | -- | -- | -- | 9,023 |
Derivative Product Liabilities | -- | -- | 306,561 | 221,300 |
Other Non Current Liabilities | 10,560 | 11,081 | 9,704 | 9,023 |
•Total Equity Gross Minority Interest | 5,725,096 | 4,835,641 | 3,580,946 | 2,841,131 |
•Stockholders' Equity | 5,904,572 | 4,989,200 | 3,698,478 | 2,934,617 |
•Capital Stock | 4,441,995 | 3,858,595 | 2,790,137 | 2,347,105 |
Common Stock | 4,441,995 | 3,858,595 | 2,790,137 | 2,347,105 |
Retained Earnings | 1,308,939 | 1,047,384 | 819,249 | 509,801 |
•Gains Losses Not Affecting Retained Earnings | 3,920 | -69,841 | -58,770 | -63,830 |
Foreign Currency Translation Adjustments | 3,920 | -69,841 | -58,770 | -63,830 |
Other Equity Interest | 149,718 | 153,062 | 147,862 | 141,541 |
Minority Interest | -179,476 | -153,559 | -117,532 | -93,486 |
Total Capitalization | 6,818,326 | 5,250,153 | 3,754,818 | 2,978,563 |
Common Stock Equity | 5,904,572 | 4,989,200 | 3,698,478 | 2,934,617 |
Capital Lease Obligations | 10,510 | 10,761 | 11,440 | 11,307 |
Net Tangible Assets | 5,874,828 | 4,979,243 | 3,698,478 | 2,934,617 |
Working Capital | 626,380 | 60,081 | -348,448 | -88,168 |
Invested Capital | 7,160,781 | 5,347,631 | 4,641,020 | 3,665,186 |
Tangible Book Value | 5,874,828 | 4,979,243 | 3,698,478 | 2,934,617 |
Total Debt | 1,266,719 | 369,192 | 953,982 | 741,876 |
Net Debt | 491,942 | 256,347 | 382,271 | 133,118 |
Share Issued | 1,424,585.52 | 1,351,544.34 | 1,268,762.52 | 1,216,754.58 |
Ordinary Shares Number | 1,424,585.52 | 1,351,544.34 | 1,268,762.52 | 1,216,754.58 |
| All numbers in thousands (USD) | Mar 2026 | Dec 2025 | Jun 2025 | Mar 2025 | Dec 2024 |
|---|---|---|---|---|---|
•Total Assets | 7,576,745 | 7,625,844 | 6,754,179 | 6,599,087 | 5,737,555 |
•Current Assets | 1,039,549 | 1,135,129 | 871,735 | 913,467 | 298,638 |
•Cash, Cash Equivalents & Short Term Investments | 733,676 | 864,980 | 654,780 | 701,053 | 102,084 |
Cash And Cash Equivalents | 632,001 | 764,267 | 654,780 | 701,053 | 102,084 |
Other Short Term Investments | 101,675 | 100,713 | -- | -- | 0 |
•Receivables | 181,772 | 165,444 | 106,423 | 89,188 | 76,556 |
Accounts receivable | 136,365 | -- | -- | -- | -- |
Loans Receivable | 14,129 | 14,129 | 7,977 | 7,977 | 7,977 |
Notes Receivable | 31,278 | 31,270 | 26,868 | 26,854 | 26,853 |
Taxes Receivable | -- | 0 | 0 | 0 | 109 |
Other Receivables | -- | 120,045 | 71,578 | 54,357 | 41,617 |
•Inventory | 74,071 | 66,347 | 76,291 | 83,077 | 85,741 |
Raw Materials | -- | 14,479 | 10,653 | -- | 15,343 |
Work in Process | -- | 4,894 | 4,715 | -- | 3,404 |
Finished Goods | -- | 46,974 | 60,923 | -- | 66,994 |
Prepaid Assets | 25,020 | 18,087 | 17,341 | 24,207 | 18,998 |
Restricted Cash | 20,221 | 20,271 | 16,900 | 15,942 | 15,259 |
Hedging Assets Current | 4,789 | -- | -- | -- | -- |
•Total non-current assets | 6,537,196 | 6,490,715 | 5,882,444 | 5,685,620 | 5,438,917 |
•Net PPE | 2,494,713 | 2,447,120 | 2,189,700 | 2,048,315 | 1,967,302 |
•Gross PPE | 2,680,850 | 2,609,429 | 2,306,449 | 2,149,094 | 2,055,801 |
Mineral Properties | 901,672 | 901,755 | 858,209 | 840,360 | 800,836 |
Land And Improvements | 1,604 | 1,647 | 1,540 | 1,494 | 1,486 |
Buildings And Improvements | 70,281 | 70,443 | 64,013 | 44,028 | 42,804 |
Machinery Furniture Equipment | 364,827 | 359,046 | 309,840 | 326,384 | 323,388 |
Other Properties | 5,041 | 4,414 | 4,793 | 4,238 | 5,174 |
Construction in Progress | 1,337,425 | 1,272,124 | 1,068,054 | 932,590 | 882,113 |
Accumulated Depreciation | -186,137 | -162,309 | -116,749 | -100,779 | -88,499 |
•Goodwill And Other Intangible Assets | 28,722 | 29,744 | 41,783 | -- | 9,957 |
Other Intangible Assets | -- | 29,744 | -- | -- | 9,957 |
•Investments And Advances | 3,650,544 | 3,655,783 | 3,306,820 | 3,257,199 | 3,115,272 |
•Long Term Equity Investment | 3,564,804 | 3,570,590 | 3,226,373 | 3,175,745 | 3,033,716 |
Investments in Joint Venturesat Cost | 3,564,804 | 3,570,590 | 3,226,373 | 3,175,745 | 3,033,716 |
•Investment in Financial Assets | 85,740 | 85,193 | 80,447 | 81,454 | 81,556 |
Financial Assets Designatedas Fair Value Through Profitor Loss Total | 85,740 | 85,193 | 80,447 | 81,454 | 81,556 |
Non Current Accounts Receivable | 97,214 | 98,047 | 61,560 | 56,045 | 54,373 |
Non Current Note Receivables | 31,173 | 32,170 | 36,869 | 40,872 | 40,336 |
•Non Current Deferred Assets | 213,105 | 209,941 | 245,712 | 243,736 | 242,721 |
Non Current Deferred Taxes Assets | 213,105 | 209,941 | 245,712 | 243,736 | 242,721 |
Other Non Current Assets | 21,725 | 17,910 | 41,783 | 39,453 | 8,956 |
•Total Liabilities Net Minority Interest | 1,878,887 | 1,900,748 | 1,725,666 | 1,632,039 | 901,914 |
•Current Liabilities | 446,608 | 508,749 | 280,093 | 236,662 | 238,557 |
•Payables And Accrued Expenses | 161,358 | 148,146 | 125,373 | 111,248 | 137,516 |
•Payables | 161,358 | 148,146 | 125,373 | 111,248 | 137,516 |
Accounts Payable | 151,533 | 94,382 | 108,951 | 98,266 | 118,905 |
Total Tax Payable | 9,825 | 12,339 | 3,630 | 2,854 | 8,266 |
Other Payable | -- | 41,425 | 12,792 | 10,128 | 10,345 |
•Current Debt And Capital Lease Obligation | 271,196 | 343,299 | 152,904 | 123,316 | 98,203 |
•Current Debt | 270,352 | 342,455 | 152,130 | 122,574 | 97,478 |
Other Current Borrowings | 270,352 | 342,455 | 152,130 | 122,574 | 97,478 |
Current Capital Lease Obligation | 844 | 844 | 774 | 742 | 725 |
•Current Deferred Liabilities | 12,698 | 12,823 | 995 | 995 | 995 |
Current Deferred Revenue | 12,698 | 12,823 | 995 | 995 | 995 |
Other Current Liabilities | 1,356 | 4,481 | 821 | 1,103 | 1,843 |
•Total Non Current Liabilities Net Minority Interest | 1,432,279 | 1,391,999 | 1,445,573 | 1,395,377 | 663,357 |
Long Term Provisions | 23,375 | 23,184 | 23,341 | 22,087 | 21,567 |
•Long Term Debt And Capital Lease Obligation | 965,536 | 923,420 | 1,015,107 | 987,277 | 270,989 |
Long Term Debt | 955,295 | 913,754 | 1,005,060 | 977,197 | 260,953 |
Long Term Capital Lease Obligation | 10,241 | 9,666 | 10,047 | 10,080 | 10,036 |
•Non Current Deferred Liabilities | 433,511 | 434,835 | 397,311 | 375,484 | 359,720 |
Non Current Deferred Taxes Liabilities | -- | -- | -- | -- | 0 |
Non Current Deferred Revenue | 433,511 | 434,835 | 397,311 | 375,484 | 359,720 |
Other Non Current Liabilities | 9,857 | 10,560 | 9,814 | 10,529 | 11,081 |
•Total Equity Gross Minority Interest | 5,697,858 | 5,725,096 | 5,028,513 | 4,967,048 | 4,835,641 |
•Stockholders' Equity | 5,882,429 | 5,904,572 | 5,196,299 | 5,127,768 | 4,989,200 |
•Capital Stock | 4,459,311 | 4,441,995 | 3,874,223 | 3,868,610 | 3,858,595 |
Common Stock | 4,459,311 | 4,441,995 | 3,874,223 | 3,868,610 | 3,858,595 |
Retained Earnings | 1,308,956 | 1,308,939 | 1,221,195 | 1,177,144 | 1,047,384 |
•Gains Losses Not Affecting Retained Earnings | -26,014 | 3,920 | -47,719 | -64,568 | -69,841 |
Foreign Currency Translation Adjustments | -26,014 | 3,920 | -47,719 | -64,568 | -69,841 |
Other Equity Interest | 140,176 | 149,718 | 148,600 | 146,582 | 153,062 |
Minority Interest | -184,571 | -179,476 | -167,786 | -160,720 | -153,559 |
Total Capitalization | 6,837,724 | 6,818,326 | 6,201,359 | 6,104,965 | 5,250,153 |
Common Stock Equity | 5,882,429 | 5,904,572 | 5,196,299 | 5,127,768 | 4,989,200 |
Capital Lease Obligations | 11,085 | 10,510 | 10,821 | 10,822 | 10,761 |
Net Tangible Assets | 5,853,707 | 5,874,828 | 5,154,516 | 5,127,768 | 4,979,243 |
Working Capital | 592,941 | 626,380 | 591,642 | 676,805 | 60,081 |
Invested Capital | 7,108,076 | 7,160,781 | 6,353,489 | 6,227,539 | 5,347,631 |
Tangible Book Value | 5,853,707 | 5,874,828 | 5,154,516 | 5,127,768 | 4,979,243 |
Total Debt | 1,236,732 | 1,266,719 | 1,168,011 | 1,110,593 | 369,192 |
Net Debt | 593,646 | 491,942 | 502,410 | 398,718 | 256,347 |
Share Issued | 1,426,261.72 | 1,424,585.52 | 1,353,873.89 | 1,352,616.01 | 1,351,544.34 |
Ordinary Shares Number | 1,426,261.72 | 1,424,585.52 | 1,353,873.89 | 1,352,616.01 | 1,351,544.34 |
| -143,716 |
| -127,453 |
| -152,432 |
| -31,566 |
| 176,971 |
Net Income from Continuing Operations | 132,840 | 250,121 | 179,118 | 295,286 | 320,737 |
•Operating Gains Losses | -57,907 | -206,313 | -117,846 | -187,454 | -274,726 |
Gain Loss On Sale of PPE | 5 | -- | -- | -2,756 | 26 |
Net Foreign Currency Exchange Gain Loss | -22,845 | -28,834 | 9,893 | 2,111 | 2,328 |
Gain Loss On Investment Securities | -1,000 | 3,125 | 164,169 | 85,261 | -22,900 |
Earnings Losses from Equity Investments | -30,616 | -180,604 | -291,908 | -274,826 | -254,180 |
•Depreciation Amortization Depletion | 68,339 | 75,715 | 19,667 | 2,295 | 5,870 |
•Depreciation & amortization | 68,339 | 75,715 | 19,667 | 2,295 | 5,870 |
Depreciation | 68,339 | 75,715 | 19,667 | 2,295 | 5,870 |
•Deferred Tax | -1 | -- | -- | -- | -3 |
Deferred Income Tax | -1 | -- | -- | -- | -3 |
Provision & Write Off of Assets | -- | -- | -- | -1,201 | 1,017 |
Unrealized Gain Loss On Investment Securities | -5,546 | -4,880 | 2,041 | 3,385 | 3,627 |
Stock based compensation | 18,569 | 18,383 | 27,919 | 29,269 | 27,216 |
Other non-cash items | -135,485 | -128,591 | -192,317 | -200,871 | 72,537 |
•Change in working capital | -72,913 | -92,760 | -64,989 | 8,517 | 6,257 |
Change in Receivables | -63,637 | -- | -48,354 | -16,752 | -5,047 |
Change in Inventory | -43,263 | -- | -76,202 | -510 | -16 |
Change in Prepaid Assets | 15,344 | -- | 30,986 | -21,519 | -23,518 |
•Change in Payables And Accrued Expense | -4,195 | -- | 28,581 | 47,298 | 34,838 |
Change in Payable | -4,195 | -- | 28,581 | 47,298 | 34,838 |
Interest Paid CFO | -121,504 | -66,546 | -17,705 | -3,016 | -141 |
Interest Received CFO | 30,341 | 31,157 | 14,981 | 21,646 | 14,590 |
Taxes Refund Paid | -450 | -3,739 | -3,301 | -623 | -13 |
•Investing Cash Flow | -655,795 | -665,721 | -495,405 | -476,998 | -173,634 |
•Cash Flow from Continuing Investing Activities | -655,795 | -665,721 | -495,405 | -476,998 | -173,634 |
•Net PPE Purchase And Sale | -329,488 | -338,669 | -491,589 | -472,552 | -158,538 |
Purchase of PPE | -332,613 | -341,810 | -491,712 | -477,899 | -158,655 |
Sale of PPE | 3,125 | 3,141 | 123 | 5,347 | 117 |
•Net Intangibles Purchase And Sale | -13 | -- | -- | -- | 0 |
Purchase of Intangibles | -13 | -- | -- | -- | 0 |
•Net Business Purchase And Sale | -217,396 | -217,389 | 749 | -44 | -39 |
Purchase of Business | -219,749 | -219,742 | -53 | -44 | -39 |
Sale of Business | -- | 2,353 | 802 | 0 | -- |
•Net Investment Purchase And Sale | -- | -100,713 | 0 | 0 | -13,329 |
Purchase of Investment | -- | -100,713 | 0 | 0 | -13,329 |
Net Other Investing Changes | -8,198 | -8,950 | -4,565 | -4,402 | -1,728 |
•Financing Cash Flow | 703,311 | 1,419,969 | 206,946 | 500,270 | -9,572 |
•Cash Flow from Continuing Financing Activities | 703,311 | 1,419,969 | 206,946 | 500,270 | -9,572 |
•Net Issuance Payments of Debt | 136,385 | 878,226 | 220,136 | 96,385 | -714 |
•Net Long Term Debt Issuance | 126,385 | 878,226 | 221,341 | 96,385 | -714 |
Long Term Debt Issuance | 141,500 | 891,500 | 306,000 | 98,181 | 0 |
Long Term Debt Payments | -15,115 | -13,274 | -84,659 | -1,796 | -714 |
•Net Short Term Debt Issuance | 10,000 | 0 | -1,205 | 0 | -- |
Short Term Debt Payments | -- | 0 | -1,205 | 0 | -- |
•Net Common Stock Issuance | -- | 564,521 | 0 | 429,704 | 0 |
Common Stock Issuance | -- | 564,521 | 0 | 429,704 | 0 |
Cash Dividends Paid | 0 | 0 | 0 | 0 | 0 |
Proceeds from Stock Option Exercised | 22,088 | 17,617 | 3,495 | 5,105 | 5,517 |
Interest Paid CFF | -7 | 0 | -10,096 | -14,375 | -14,375 |
Net Other Financing Charges | -- | -40,395 | -6,589 | -16,549 | -118 |
•End Cash Position | 620,794 | 784,538 | 117,343 | 574,294 | 597,451 |
Changes in Cash | -96,201 | 626,795 | -440,891 | -8,294 | -6,235 |
Effect of Exchange Rate Changes | 31,428 | 40,400 | -16,060 | -14,863 | -4,490 |
Beginning Cash Position | 716,995 | 117,343 | 574,294 | 597,451 | 608,176 |
Capital Expenditure | -332,613 | -341,810 | -491,712 | -477,899 | -158,655 |
Issuance of Capital Stock | -- | 564,521 | 0 | 429,704 | 0 |
Issuance of Debt | 151,500 | 891,500 | 306,000 | 98,181 | 0 |
Repayment of Debt | -15,115 | -13,274 | -85,864 | -1,796 | -714 |
Free Cash Flow | -476,329 | -469,263 | -644,144 | -509,465 | 18,316 |
| All numbers in thousands (USD) | TTM | Mar 2026 | Dec 2025 | Jun 2025 | Mar 2025 | Dec 2024 |
|---|---|---|---|---|---|---|
•Operating Cash Flow | -143,716 | -71,326 | -41,069 | 477 | -55,063 | -86,834 |
•Cash Flow from Continuing Operating Activities | -143,716 | -71,326 | -41,069 | 476 | -55,063 | -86,834 |
Net Income from Continuing Operations | 132,840 | 966 | 75,715 | 28,096 | 118,247 | 75,563 |
•Operating Gains Losses | -57,907 | 41,440 | -66,175 | -15,229 | -106,966 | -70,761 |
Gain Loss On Sale of PPE | 5 | 8 | -- | -186 | 318 | -- |
Net Foreign Currency Exchange Gain Loss | -22,845 | 6,653 | -23,495 | 661 | 664 | 2,840 |
Gain Loss On Investment Securities | -1,000 | -7,261 | -- | -- | -- | 0 |
Earnings Losses from Equity Investments | -30,616 | 42,040 | -45,647 | -15,704 | -107,948 | -73,620 |
•Depreciation Amortization Depletion | 68,339 | 7,046 | 27,193 | 14,888 | 14,422 | 17,211 |
•Depreciation & amortization | 68,339 | 7,046 | 27,193 | 14,888 | 14,422 | 17,211 |
Depreciation | 68,339 | 7,046 | 27,193 | 14,888 | 14,422 | 17,211 |
•Deferred Tax | -1 | -- | -- | -- | -- | -- |
Deferred Income Tax | -1 | -- | -- | -- | -- | -- |
Unrealized Gain Loss On Investment Securities | -5,546 | -547 | -1,321 | -1,436 | 119 | 903 |
Stock based compensation | 18,569 | 2,604 | 5,324 | 4,447 | 2,418 | 2,977 |
Other non-cash items | -135,485 | -40,420 | -35,664 | -34,839 | -33,526 | -49,259 |
•Change in working capital | -72,913 | -23,673 | -47,615 | 4,676 | -43,520 | -55,429 |
Change in Receivables | -63,637 | -- | -- | -22,834 | -14,411 | -12,330 |
Change in Inventory | -43,263 | -- | -- | 6,786 | 2,664 | -32,899 |
Change in Prepaid Assets | 15,344 | -- | -- | 6,866 | -5,209 | 6,420 |
•Change in Payables And Accrued Expense | -4,195 | -- | -- | 13,858 | -26,563 | -16,620 |
Change in Payable | -4,195 | -- | -- | 13,858 | -26,563 | -16,620 |
Interest Paid CFO | -121,504 | -64,933 | -6,354 | -8,571 | -9,975 | -9,432 |
Interest Received CFO | 30,341 | 6,191 | 8,574 | 8,137 | 7,007 | 1,837 |
Taxes Refund Paid | -450 | 0 | -746 | 308 | -3,289 | -444 |
•Investing Cash Flow | -655,795 | -65,362 | -352,804 | -87,431 | -75,288 | -93,901 |
•Cash Flow from Continuing Investing Activities | -655,795 | -65,362 | -352,804 | -87,431 | -75,288 | -93,901 |
•Net PPE Purchase And Sale | -329,488 | -61,539 | -98,054 | -88,322 | -70,720 | -96,291 |
Purchase of PPE | -332,613 | -61,553 | -99,394 | -90,573 | -70,750 | -96,338 |
Sale of PPE | 3,125 | 14 | 1,340 | 2,251 | 30 | 47 |
•Net Intangibles Purchase And Sale | -13 | -- | -- | -- | -- | -- |
Purchase of Intangibles | -13 | -- | -- | -- | -- | -- |
•Net Business Purchase And Sale | -217,396 | -8 | -149,181 | -15 | -1 | 780 |
Purchase of Business | -219,749 | -8 | -151,534 | -15 | -1 | -22 |
•Net Investment Purchase And Sale | -- | -- | -103,066 | 2,353 | -- | -- |
Sale of Investment | -- | -- | -- | 2,353 | -- | -- |
Net Other Investing Changes | -8,198 | -3,815 | -2,503 | -1,447 | -4,567 | 1,610 |
•Financing Cash Flow | 703,311 | 9,871 | 94,451 | 42,269 | 726,529 | 129,811 |
•Cash Flow from Continuing Financing Activities | 703,311 | 9,871 | 94,451 | 42,269 | 726,529 | 129,811 |
•Net Issuance Payments of Debt | 136,385 | 5,400 | 78,635 | 40,100 | 747,241 | 134,933 |
•Net Long Term Debt Issuance | 126,385 | -4,600 | 83,635 | 40,100 | 747,241 | 134,933 |
Long Term Debt Issuance | 141,500 | 0 | 91,500 | 41,500 | 750,000 | 136,000 |
Long Term Debt Payments | -15,115 | -4,600 | -7,865 | -1,400 | -2,759 | -1,067 |
•Net Short Term Debt Issuance | 10,000 | 10,000 | -5,000 | -- | 0 | 0 |
Short Term Debt Issuance | -- | 10,000 | -- | -- | 0 | -- |
Short Term Debt Payments | -- | -- | 6,500 | -- | -- | 0 |
•Net Common Stock Issuance | -- | -- | 28 | -- | -- | -- |
Common Stock Issuance | -- | -- | 28 | -- | -- | -- |
Cash Dividends Paid | 0 | -- | 0 | 0 | -- | 0 |
Proceeds from Stock Option Exercised | 22,088 | 4,471 | 15,106 | 2,482 | 0 | 1,467 |
Interest Paid CFF | -7 | -- | 0 | 0 | -- | 0 |
Net Other Financing Charges | -- | -- | 682 | -313 | -20,712 | -- |
•End Cash Position | 620,794 | 652,222 | 784,538 | 671,680 | 716,995 | 117,343 |
Changes in Cash | -96,201 | -126,817 | -299,422 | -44,685 | 596,179 | -50,924 |
Effect of Exchange Rate Changes | 31,428 | -5,499 | 28,368 | -630 | 3,473 | -11,662 |
Beginning Cash Position | 716,995 | 784,538 | 1,055,592 | 716,995 | 117,343 | 179,927 |
Capital Expenditure | -332,613 | -61,553 | -99,394 | -90,573 | -70,750 | -96,338 |
Issuance of Capital Stock | -- | -- | 28 | -- | -- | -- |
Issuance of Debt | 151,500 | 10,000 | 80,000 | 41,500 | 750,000 | 136,000 |
Repayment of Debt | -15,115 | -4,600 | -1,365 | -1,400 | -2,759 | -1,067 |
Free Cash Flow | -476,329 | -132,879 | -140,463 | -90,096 | -125,813 | -183,172 |
| Apr 2026 |
| 2.19% |
| 303,479,346 | 25,685,938 | mutual_fund | Fidelity Contrafund | Feb 2026 | 1.80% |
| 145,149,703 | 12,285,206 | mutual_fund | AMERICAN FUNDS INSURANCE SERIES-International Fund | Mar 2026 | 0.86% |
| 134,715,546 | 11,402,078 | mutual_fund | VANGUARD STAR FUNDS-Vanguard Total International Stock Index Fund | Jan 2026 | 0.80% |
| 110,444,253 | 9,347,800 | mutual_fund | VANGUARD HORIZON FUNDS-Vanguard Capital Opportunity Fund | Dec 2025 | 0.66% |
| 106,302,835 | 8,997,278 | mutual_fund | Capital Group International Focus Equity ETF | Feb 2026 | 0.63% |
| 87,302,603 | 7,389,133 | mutual_fund | VANGUARD TAX-MANAGED FUNDS-Vanguard Developed Markets Index Fund | Dec 2025 | 0.52% |
| 72,403,333 | 6,128,086 | mutual_fund | Fidelity Contrafund-Fidelity Contrafund K6 | Feb 2026 | 0.43% |
| 4,384,463 | 371,093 | institutional | DRW Securities, LLC | Mar 2026 | 0.03% |
| 11,779 | 997 | institutional | Kelleher Financial Advisors | Mar 2026 | 0.00% |
| 2,457 | 208 | institutional | Ancora Advisors, LLC | Mar 2026 | 0.00% |
| 236 | 20 | institutional | Pacer Advisors, Inc. | Mar 2026 | 0.00% |
Ivanhoe's proxy circular states that the Board supervises the conduct of the company's affairs and management of the business, including long-term goals, strategic planning, budgets, senior executive appointments, and principal business risks. Seven of the 11 nominated directors are identified as independent, the Lead Independent Director is responsible for independent Board leadership, and the Audit, Compensation and Human Resources, Sustainability, and Nominating and Corporate Governance committees are described as fully independent. ESG oversight is cross-functional: the Board is responsible for aligning ESG strategy with business strategy and ESG risk management, while the Sustainability Committee primarily oversees sustainability and ESG practices and policies relating to safety, health and the environment. Committee mandates also allocate ESG-linked oversight to Audit for enterprise risk management, whistleblower complaints, cybersecurity and external assurance; Technical for technical risks and tailings standards; Nominating and Corporate Governance for ethics, Board composition, ESG skills and diversity; and Human Resources for ESG-linked executive objectives, human capital and succession. Governance controls also include a Code of Business Conduct and Ethics covering compliance, conflicts, improper payments, health and safety, environmental laws and disclosure; an Anti-Bribery and Anti-Corruption Policy; employee training on anti-bribery and anti-corruption compliance; and a Whistleblower Policy with anonymous reporting procedures. The proxy reports that women represented 36% of directors at year-end 2025, meeting the Board's 30% female representation goal, and that four of five standing committees were chaired by women.