Owner Scorecard


← 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.

Latest annual: FY2025 10-K
SSRM · SSR Mining Inc.
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
$1.6B
+63.7% YoY · 14% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $1.9B 5-yr avg $1.3B
Gross margin 68% 5-yr avg 54%
Operating margin 35.1% 5-yr avg 6.7%
ROIC 26% 5-yr avg 4%
Owner-earnings margin 25% 5-yr avg 12%
Free cash flow margin 17% 5-yr avg 10%

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%.

Revenue by product line, FY2025
  • Gold71%$1.2B
  • Silver24%$384M
  • Lead3%$44M
  • Other2%$36M
  • Zinc0%$5M
By geographyUnited States61%Argentina28%Canada11%Türkiye0%

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.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2019–2025

realized figures from each filing · older years to the left
2019’192020’202021’212022’222023’232024’242025’25TTMTTMJun 2026
Income statement
$607M$853M$1.5B$1.1B$1.4B$996M$1.6B$1.9BRevenueRevenue
$103M$152M$368M$194M($98M)($261M)$396M$238MNet incomeNet inc.
Cash flow & returns
$86M$109M$228M$181M$214M$130M$116M$121MDepreciation & amortizationD&A
$118M$307M$609M$161M$422M$40M$472M$597MCash from operationsOp. cash
$0$0$43M$59M$58M$0$0$0Dividends 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$26MFinancing cash flowFin. cash
$12K$789K($3M)($17M)($97M)($9M)($11M)Exchange-rate effectFX
$85M$390M$157M($364M)($197M)($105M)$147MChange in cashΔ cash
Balance sheet
$1.7B$5.2B$5.2B$5.3B$5.4B$5.2B$6.1B$4.3BTotal assetsAssets
$438M$367M$298M$228M$229M$51MTotal 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$1.8BTotal liabilitiesTotal liab.
$4M$3M$0$0Redeemable interestsRedeemable
$512M$515M$546M$931M$840M$806MNoncontrolling interestsNCI
$1.0B$3.3B$3.5B$3.6B$3.4B$3.1B$3.5B$3.4BShareholders’ equityEquity
Per share
135M164M228M222M205M202M217M213MShares out (diluted)Shares
$0.00$0.00$0.19$0.26$0.28$0.00$0.00$0.00Dividends / shareDiv/sh
$7.70$20.37$15.50$16.09$16.48$15.36$16.16$15.91Book value / shareBVPS
Per-share growththe realized rate an owner's share compounded
6-yr5-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
III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 10-K · source on SEC EDGAR →

Will it survive?

  • No meaningful interest burden
    Little or no interest expense reported
    What this means

    Little or no interest expense reported, the business isn't leaning on lenders to operate.

  • Net cash
    Cash $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 cycle
    7-yr median, range -9%–16%; 12% latest = NOPAT $384M ÷ invested capital $3.2B
    Industry 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 cycle
    7-yr median margin, range -10%–30%; latest $356M = operating cash $472M − maintenance capex $116M
    Industry 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-backed
    Cash 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 it
    Dividends + 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×
    Expanding
    Capex $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 down
    Stock 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 Near
    Revenue ≥ $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 Pass
    Current 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 Pass
    Debt ≤ 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 Miss
    A 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 Miss
    Uninterrupted 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 Miss
    Earnings +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, 2026

Can 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.

Current assets$2.5B
  • Cash & short-term investments$1.8B
  • Receivables$46M
  • Inventory$511M
  • Other current assets$79M
Current liabilities$252M
  • Accounts payable$33M
  • Other current liabilities$219M
Current ratio9.79×all current assets ÷ what's due · Graham looked for 2×
Quick ratio7.77×stricter: inventory excluded
Cash ratio7.27×strictest: cash alone against what's due
Working capital$2.2Bthe cushion left after near-term bills
Revenue, latest quarter vs. a year ago+9.5%the freshest read on whether the business is still growing
Current ratio, recent quarters3.9× → 9.8×
Deeper floors
Tangible book value$3.4Bequity stripped of goodwill & intangibles
Net current asset value$1.6BGraham's net-net: current assets less all liabilities
Debt incl. operating leases$71M$20M of it operating leases

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 yearChief executivePay, as filed“Actually paid”Owner earnings
2021Mr. Rod Antal$5.6M$1.4M$444M
2022Mr. Rod Antal$4.6M$788k$23M
2023Mr. Rod Antal$5.3M−$149k$198M
2024Mr. Rod Antal$5.1M$2.5M($103M)
2025Mr. 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.

CompanyRevenuelatest FY, USDGross marginmedian over the recordOp. marginmedian over the recordROICmedian over the recordOwner earn. marginmedian over the record
HBMHudbay Minerals Inc.$2.2B20%16.3%5%12%
NXQuanex Building Products Corporation$1.8B23%4.2%6%5%
TTAMTitan America SA$1.7B24%14.8%17%7%
SSRMSSR Mining Inc.$1.6B48%3y19.5%5%14%
GSMFerroglobe PLC$1.3B34%2.0%4%4%
CMPCompass Minerals Intl Inc$1.2B20%8.3%4%4%
RGLDRoyal Gold$1.0B54%47.0%8%
TFPMTriple Flag Precious Metals Corp.$389M42.2%5%44%
Group median24%15.5%5%7%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Type 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.

Base

The assumptions

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.

Implied by the price
Owner-earnings growth · ’21→’25−14%/yr
Owner-earnings growth · ’19→’25−4%/yr
Owner-earnings yield
P/E (3-yr earnings ’23–’25)
P/B
Graham’s price gate

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.

Against a high-grade bond: Graham’s yardstick bond yield%

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.

Cite: Owner Scorecard, "SSR Mining Inc. (SSRM), the owner's record," https://ownerscorecard.com/c/SSRM, data as of 2026-08-17.

Manual order: ← SSNC its page in the Manual SSTK →

Industry order: ← SQM the Metals & Mining chapter TECK →