← All companies ← SSNC Manual SSTK → ← SQM Metals & Mining TECK →
SSRM, SSR Mining Inc.
Revenue is led by Gold (71%) and Silver (24%), with 2 more lines behind.
The Company's common shares are listed on the Toronto Stock Exchange ("TSX") in Canada and the Nasdaq Global Select Market ("Nasdaq") in the U.S. under the symbol "SSRM".
Properties, for further information about the Company's production, exploration and development properties.
The business
What it sells, where the money comes from, the kind of company it is.
Next report Est. 11/2–11/6 · the 10-Q for the quarter ended late September · due within 40 days of period end · has filed ~36 days after · the wire records it on arrival
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- What it is
- A property business, read on funds from operations and net asset value rather than reported earnings.
- What moves the needle
- Gross margin has run about 48% and operating margin about 20% through the cycle, a solid spread between what it charges and what the product costs to make. The operating margin has swung widely — from −32% to 30% — on a steadier 48% gross margin, so what moves it sits below the gross line, in operating spend and one-off charges more than in the cost of the product itself. Inventory runs near 36% of sales, so how fast it turns back into cash — and the risk of writing it down when demand softens — sits alongside the margin. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.
- Is it a good business?
- Return on capital has rarely cleared the cost of capital (median 5%, above 15% in 2 of 7 years). By owner earnings: roughly 14% of revenue reaches owners as cash, consistently. This is price-taker territory, where the balance sheet and the cycle matter more than any multiple; the rest is in the 10-K.
Every line is arithmetic on the company's filings, shown in full in the sections below.
Where the money comes from
read the 10-K →Gold is 71% of revenue, with Silver the other meaningful line at 24%.
- Gold71%$1.2B
- Silver24%$384M
- Lead3%$44M
- Other2%$36M
- Zinc0%$5M
From the segment footnote of the company's own 10-K. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.
The record
Ten years of arithmetic, read across the cycle.
The record, 2019–2025
realized figures from each filing · older years to the left| 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | TTMTTMJun 2026 | |
|---|---|---|---|---|---|---|---|---|
| Income statement | ||||||||
| $607M | $853M | $1.5B | $1.1B | $1.4B | $996M | $1.6B | $1.9B | RevenueRevenue |
| $103M | $152M | $368M | $194M | ($98M) | ($261M) | $396M | $238M | Net incomeNet inc. |
| Cash flow & returns | ||||||||
| $86M | $109M | $228M | $181M | $214M | $130M | $116M | $121M | Depreciation & amortizationD&A |
| $118M | $307M | $609M | $161M | $422M | $40M | $472M | $597M | Cash from operationsOp. cash |
| $0 | $0 | $43M | $59M | $58M | $0 | $0 | $0 | Dividends paidDiv. paid |
| Balance sheet | ||||||||
| 0% | 0% | 7% | 37% | 14% | 0% | 0% | 0% | Dividend / operating cashPayout |
| Cash flow & returns | ||||||||
| ($115M) | $240M | ($129M) | ($236M) | ($339M) | ($143M) | ($340M) | — | Investing cash flowInv. cash |
| $81M | ($158M) | ($320M) | ($272M) | ($182M) | $7M | $26M | — | Financing cash flowFin. cash |
| $12K | $789K | ($3M) | ($17M) | ($97M) | ($9M) | ($11M) | — | Exchange-rate effectFX |
| $85M | $390M | $157M | ($364M) | ($197M) | ($105M) | $147M | — | Change in cashΔ cash |
| Balance sheet | ||||||||
| $1.7B | $5.2B | $5.2B | $5.3B | $5.4B | $5.2B | $6.1B | $4.3B | Total assetsAssets |
| — | $438M | $367M | $298M | $228M | $229M | — | $51M | Total debtDebt |
| — | ($450M) | ($691M) | ($402M) | ($292M) | ($194M) | — | ($1.8B) | Net debt / (cash)Net debt |
| $13M | $14M | $19M | $19M | $17M | ($13M) | ($15M) | ($14M) | Interest expenseInt. exp. |
| 9.3× | 13.6× | 23.3× | 10.0× | -7.8× | — | — | — | Interest coverageInt. cov. |
| — | $1.3B | $1.2B | $1.1B | $1.1B | $1.2B | $1.8B | — | Total liabilitiesTotal liab. |
| $4M | $3M | $0 | $0 | — | — | — | — | Redeemable interestsRedeemable |
| — | $512M | $515M | $546M | $931M | $840M | $806M | — | Noncontrolling interestsNCI |
| $1.0B | $3.3B | $3.5B | $3.6B | $3.4B | $3.1B | $3.5B | $3.4B | Shareholders’ equityEquity |
| Per share | ||||||||
| 135M | 164M | 228M | 222M | 205M | 202M | 217M | 213M | Shares out (diluted)Shares |
| $0.00 | $0.00 | $0.19 | $0.26 | $0.28 | $0.00 | $0.00 | $0.00 | Dividends / shareDiv/sh |
| $7.70 | $20.37 | $15.50 | $16.09 | $16.48 | $15.36 | $16.16 | $15.91 | Book value / shareBVPS |
| 6-yr | 5-yr | |
|---|---|---|
| Revenue / share | +9.0%/yr | +7.6%/yr |
| Owner earnings / share | +37.7%/yr | +6.3%/yr |
| EPS | +15.7%/yr | +14.5%/yr |
| Capital spending / share | +4.5%/yr | +4.6%/yr |
| Book value / share | +13.1%/yr | −4.5%/yr |
The year, in the company's words
the filing →Verbatim from the 10-K's management discussion. Each sentence is shown only because its subject, direction, and stated figures check out against the filed numbers on this page. The words are the company's; the arithmetic is the record's.
- Revenue+63.7%
“Revenue Revenue increased by $634.0 million, or 63.7%, to $1,629.6 million for the year ended December 31, 2025, as compared to $995.6 million for the year ended December 31, 2024. The increase was primarily due to a 48.0% increase in average realized gold price, or $379.2 million, a 45.7% increase in realized silver price, or $128.8 million, and an 18.8% increase in gold ounces sold, or $124.8 million.”
✓ figure matches the filed record
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
Will it survive?
- No meaningful interest burdenLittle or no interest expense reported
What this means
Little or no interest expense reported, the business isn't leaning on lenders to operate.
- Net cashCash $535M + ST investments $41M − debt $229M
What this means
Cash and short-term investments exceed every dollar of debt by $346M, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.
- Not enough data
What this means
The filing data didn't include the inputs for this check.
Is it a good business?
- Below average through the cycle7-yr median, range -9%–16%; 12% latest = NOPAT $384M ÷ invested capital $3.2BIndustry peers: median 5%
What this means
The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 7 years (it ran 12% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.
- Solid through the cycle7-yr median margin, range -10%–30%; latest $356M = operating cash $472M − maintenance capex $116MIndustry peers: median 6%
What this means
What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 22% of revenue this year, a 14% median across 7 years. It chose to put $114M more into growth, so free cash flow this year was $242M — the gap is investment, not weakness. Treating stock comp as the real expense it is (less $45M of SBC) leaves $311M.
- Cash-backedCash from ops $472M ÷ net income $396M
What this means
How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.
How is the cash used?
- Reinvests most of itDividends + buybacks $0 ÷ Owner Earnings $356M — this fiscal year
What this means
Of $356M Owner Earnings, $0 (0%) went back to shareholders, $0 dividends, $0 buybacks. Returning most of it is the mark of a mature business with little left to reinvest at a high return; reinvesting most could mean a long runway, or empire-building. The split doesn't say which; the return earned on it (see ROIC) does. This year's proportion is 0%; across the record (2019–2025) it is 41%, the capital-allocation section below.
- Investing or harvesting? 1.98×ExpandingCapex $230M ÷ depreciation & amortization as filed $116M
What this means
Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.
The promise and the pay packet
- Is the buyback buying ownership, or mopping up? 2.7%The count is edging downStock compensation $45M (fiscal 2025), 2.7% of revenue · no repurchases · diluted shares -2.5% since 2022
What this means
Stock handed to employees is a real cost paid in the owner's own currency: it is charged against profit, but the shares it creates are permanent. Many companies repurchase stock at the same time, which looks like a return of capital and often is not — if the count barely moves, the cash merely cancelled the pay packet and bought the owner nothing. The three states worth telling apart are a count genuinely shrinking, a count standing still despite large repurchases, and a count rising because the issuance was never offset at all.
Graham’s defensive tests · 2 of 6 met
Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.
- Adequate size NearRevenue ≥ $2B · $1.6B
What this means
Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.
- Strong liquidity PassCurrent ratio ≥ 2× · 2.08×
What this means
Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.
- Conservative debt PassDebt ≤ working capital · $229M vs $669M WC
What this means
Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.
- Earnings stability MissA profit every year (7-yr record) · 2 loss years
What this means
Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.
- Dividend record MissUninterrupted dividends · 3 of 7 yrs
What this means
An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.
- Earnings growth MissEarnings +33% over the record · −94%
What this means
At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.
- Moderate price —P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
What this means
Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $0.06/share (latest year $1.94), the averaged base the calculator's gate runs on, and book value is $17.20/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.
Durability & moat, 2019–2025
Whether the record’s returns held, and what the capital reinvested earned.
- Profitable years 5 of 7
What this means
Lost money in 2 year(s), look at what happened there before trusting the average.
- Return on capital ≥ 15% 1 of 5 yrs
What this means
A moat shows up as a high return on invested capital that holds year after year, not one good vintage.
- Operating margin 24% → −4% (3-yr avg ends)
What this means
The recent-years average (−4%) sits below the early years (24%), but the latest year (28%) is back near the early level: a cyclical trough dragging the window down, not a one-way slide. The through-cycle median is 20% — read it across the cycle, not on the dip.
- Reinvestment, incremental ROIC returns capital
What this means
The capital base barely grew: this business returns cash through dividends and buybacks rather than reinvesting. Judge it on the cash returned, not on compounding.
- Owner earnings growth +2%/yr
What this means
Owner earnings grew about 2% a year over the record.
- Worst year 2024 · −32.4% op. margin
What this means
Operations went underwater in 2024, understand why before trusting the good years.
- Share count +8.2%/yr
What this means
The share count is rising, dilution works against you on a per-share basis.
- Dividend record rising
What this means
Paid and raised the dividend across the record, the continuity Graham prized.
All figures as filed; the source filing is linked above.
Current Position
as of the latest quarter, Jun 30, 2026Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.
- Cash & short-term investments$1.8B
- Receivables$46M
- Inventory$511M
- Other current assets$79M
- Accounts payable$33M
- Other current liabilities$219M
From the company's latest filing.
Management, ownership & pay
read the proxy →From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.
| Fiscal year | Chief executive | Pay, as filed | “Actually paid” | Owner earnings |
|---|---|---|---|---|
| 2021 | Mr. Rod Antal | $5.6M | $1.4M | $444M |
| 2022 | Mr. Rod Antal | $4.6M | $788k | $23M |
| 2023 | Mr. Rod Antal | $5.3M | −$149k | $198M |
| 2024 | Mr. Rod Antal | $5.1M | $2.5M | ($103M) |
| 2025 | Mr. Rod Antal | $7.6M | $23.8M | $356M |
Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years.
- Insider ownership0.8%
The stake all directors and executive officers hold together, per the 2026 proxy: skin in the game, the first thing Munger reads.
- CEO pay ratio129:1
What the chief earns for every dollar the median employee makes, per the 2026 proxy. A high ratio alone settles nothing; some businesses are genuinely top-heavy in scarce skill. A runaway figure is where Buffett starts asking whether the board is doing its job.
- Stock-based compensation$45M
The slice of the business handed to employees in shares in fiscal 2025, 2.7% of revenue, equal to 9.7% of operating profit. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.
Peers, Metals & Mining
The same industry, side by side on owner economics. Each column names the period it is read over, and a median resting on fewer than three years carries that count beside it; the group median at the foot is the line to read each figure against.
| Company | Revenuelatest FY, USD | Gross marginmedian over the record | Op. marginmedian over the record | ROICmedian over the record | Owner earn. marginmedian over the record |
|---|---|---|---|---|---|
| HBMHudbay Minerals Inc. | $2.2B | 20% | 16.3% | 5% | 12% |
| NXQuanex Building Products Corporation | $1.8B | 23% | 4.2% | 6% | 5% |
| TTAMTitan America SA | $1.7B | 24% | 14.8% | 17% | 7% |
| SSRMSSR Mining Inc. | $1.6B | 48%3y | 19.5% | 5% | 14% |
| GSMFerroglobe PLC | $1.3B | 34% | 2.0% | 4% | 4% |
| CMPCompass Minerals Intl Inc | $1.2B | 20% | 8.3% | 4% | 4% |
| RGLDRoyal Gold | $1.0B | 54% | 47.0% | 8% | — |
| TFPMTriple Flag Precious Metals Corp. | $389M | — | 42.2% | 5% | 44% |
| Group median | — | 24% | 15.5% | 5% | 7% |
The price
What a price has to assume.
What the price implies
reverse-DCFType today's close and see the owner-earnings growth you'd have to believe to justify it, beside what SSR Mining Inc. has delivered.
SSR Mining Inc.’s latest year runs above its own through-cycle margin — the reported figure may flatter a peak. So the tool opens on the through-cycle base, Graham’s averaging cutting both ways; clear the toggle below to read the latest year exactly as reported.
Through the cycle, SSR Mining Inc. earns about $226M on its 13.9% median owner-earnings margin. This year’s 21.8% margin runs above that; the reported figure may flatter a peak you'd be paying on. Normalize, below, values the price on that through-cycle figure rather than the latest year. It comes pre-checked here for that reason, the same rule that already normalizes a trough; clear it to price the year as filed.
—
9.0% = the 4.65% 10-year Treasury (Aug 19, 2026) + 4.35 points of equity premium. The rate you require is yours to set.
Enter a price above to run it.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.
Prefilled with the 10-year Treasury (4.65%, as of Aug 19, 2026). Edit it for today’s exact figure, or a AAA corporate yield.
Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.
Free cash flow $321M on 204M shares outstanding, per the 10-Q cover, as of 2026-07-31; net cash $1.8B. The if-converted diluted count is 213M, 5% above the shares outstanding: the dilution overhang (convertibles, options) a buyer inherits. The base opens on the through-cycle figure (the latest year sits above the record’s own median, and Graham’s averaging cuts both ways); clear Normalize to use the year as filed. Net of stock comp treats option pay as the expense it is. Capex ($276M) runs well above depreciation ($121M), so this is a build-out; Steady-state swaps total capex for maintenance (≈ depreciation), lifting the base to about $481M, the cash it would throw off if it stopped expanding. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.
Manual order: ← SSNC its page in the Manual SSTK →
Industry order: ← SQM the Metals & Mining chapter TECK →