Owner Scorecard


← All companies ← MT Manual MTC → ← KGC Gold & Precious Metals MUX →

MTA, Metalla Royalty & Streaming Ltd.

Gold & Precious Metals capital-intensive Unprofitable

Revenue is led by Brazil (38%) and Mexico (28%), with 2 more segments behind.

Latest annual: FY2025 40-F · US listing is the ordinary share
MTA · Metalla Royalty & Streaming Ltd.
I

The business

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

Revenue · FY2025
$12M
+99.6% YoY · 33% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $12M 5-yr avg $6M
Operating margin −0.5% 5-yr avg −198.1%
ROIC −0% 5-yr avg −3%

The business in brief

What this business is and what moves its needle, from its own SEC filings.

What it is
A metals and mining business, a price-taker on a global commodity.
Situation
Unprofitable. No meaningful revenue yet; the record is the cash on hand against the burn.
What moves the needle
Operating margin has run around −160% through the cycle, the operating line deeply negative — so the lever is the path to a margin at all: revenue growth against the cost curve and the cash runway, not the level of a margin that isn't there yet. Read this kind of business on the commodity price and the cost position.
Is it a good business?
Return on capital has rarely cleared the cost of capital (median −3%, above 15% in 0 of 6 years). 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 20-F →

Revenue spreads across 4 segments, the largest Brazil at 38%.

Revenue by reportable segment, FY2025
  • Brazil38%$5M
  • Mexico28%$3M
  • United States25%$3M
  • Australia8%$966K

From the segment footnote of the company's own 20-F. 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, 2020–2025

realized figures from each filing · older years to the left
2020’202021’212022’222023’232024’242025’25TTMTTMDec 2025
Income statement
$3M$3M$2M$5M$6M$12M$12MRevenueRevenue
62%100%100%Gross marginGross mgn
($4M)($10M)($10M)($7M)($4M)($64K)($64K)Operating incomeOp. inc.
−157.8%−347.1%−407.0%−159.6%−76.1%−0.5%−0.5%Operating marginOp. mgn
($4M)($10M)($11M)($6M)($5M)($4M)($4M)Net incomeNet inc.
Cash flow & returns
($1M)$299K($35K)$518K($3M)$4M$4MOperating cash flowOp. cash
$3M$11M$11M$6M$3M$9M$9MWorking capital & otherWC & other
$1M$0$0$1M$0$0Dividends paidDiv. paid
-5%-7%-6%-2%-1%-0%-0%ROICROIC
-6%-10%-9%-2%-2%-2%-2%Return on equityROE
−8%−10%−9%−3%−2%−2%Retained to equityRetained/eq
Balance sheet
$5M$2M$5M$14M$10M$10M$10MCash & investmentsCash+inv
$178K$1M$2M$3M$3M$4M$4MReceivablesReceiv.
$1M$1M$1M$5M$1M$4M$4MAccounts payablePayables
($1M)$212K$220K($3M)$1M$413K$413KOperating working capitalOper. WC
$4M$7M$10M$18M$13M$15M$15MCurrent assetsCur. assets
$1M$1M$7M$21M$14M$6M$6MCurrent liabilitiesCur. liab.
2.8×6.0×1.5×0.9×0.9×2.4×2.4×Current ratioCurr. ratio
$54M$113M$131M$276M$269M$271M$271MTotal assetsAssets
$4M$11M$11M$27M$13M$12M$12MTotal debtDebt
($2M)$8M$6M$13M$3M$2M$2MNet debt / (cash)Net debt
-13.1×-56.7×-71.2×-35.6×-13.2×-0.3×-0.3×Interest coverageInt. cov.
$74M$101M$119M$253M$252M$252M$252MShareholders’ equityEquity
Per share
33.9M42.6M44.8M55.2M91.5M92.5M92.9MShares out (diluted)Shares
$0.08$0.07$0.05$0.08$0.06$0.13$0.13Revenue / shareRev/sh
$-0.13$-0.24$-0.24$-0.11$-0.06$-0.05$-0.05EPS (diluted)EPS
$0.04$0.00$0.00$0.02$0.00$0.00Dividends / shareDiv/sh
$2.20$2.36$2.65$4.58$2.75$2.72$2.71Book value / shareBVPS

The diluted share count moved ×1.66 into 2024 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.

Per-share growththe realized rate an owner's share compounded
5-yr5-yr
Revenue / share+9.2%/yr+9.2%/yr
Book value / share+4.4%/yr+4.4%/yr

The record, charted

FY2020–2025

Each measure over its full record; the current point and the worst year marked.

Share count
93Mpeak FY2025
ROIC
−0%low FY2021

Where the cash went

ReinvestBuybacksDividendsAcquisitionsRetained

Each year's operating cash, by what management did with it: the mix, and how it drifts.

FY2021FY2025
III

Quality & stewardship

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

Owner’s Scorecard

FY2025 40-F · source on SEC EDGAR →

Will it survive?

  • Does not cover its interest
    Operating income ($64K) ÷ interest expense $237K
    What this means

    A full year of operating profit didn't cover the interest bill. This is the zombie zone: the business depends on refinancing, asset sales, or forbearance to service its debt.

  • Net debt against an operating loss
    Cash $10M − debt $12M
    What this means

    Netting $10M of cash and short-term investments against $12M of debt leaves $2M owed, with no operating profit this year to measure it against — understand that combination before anything else about the company. 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
    6-yr median, range -7%–-0%; -0% latest = NOPAT ($51K) ÷ invested capital $254M
    Industry peers: median -16%
    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 6 years (it ran -0% 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.

  • Not enough data
    Industry peers: median -105%
    What this means

    The filing data didn't include the inputs for this check.

  • Loss, but cash-generative
    Net income ($4M) · cash from operations $4M
    What this means

    The company reported a net loss, so a conversion ratio isn't meaningful. What matters then is whether operations still threw off cash, here, they did.

How is the cash used?

  • Not enough data
    What this means

    The filing data didn't include the inputs for this check.

  • Investing or harvesting?
    Not enough data
    What this means

    The filing data didn't include the inputs for this check.

Graham’s defensive tests · 1 of 5 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 Miss
    Revenue ≥ $2B · $12M
    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× · 2.41×
    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 Near
    Debt ≤ working capital · $12M vs $9M 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 (6-yr record) · 6 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 · 2 of 6 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
    Earnings +33% over the record ·
    What this means

    Earnings were negative early in the record, a growth rate isn't meaningful.

  • 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 $-0.05), the averaged base the calculator's gate runs on, and book value is $2.71/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, 2020–2025

Whether the record’s returns held, and what the capital reinvested earned.

  • Profitable years 0 of 6
    What this means

    Lost money in 6 year(s), look at what happened there before trusting the average.

  • Return on capital ≥ 15% 0 of 6 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 −304% → −79% (3-yr avg ends)
    What this means

    Through the cycle the operating margin widened — about −304% early to −79% lately, median −160% — pricing power intact or improving.

  • Reinvestment, incremental ROIC 2%
    What this means

    Reinvested capital came back at only a modest incremental return — near the cost of capital, where extra growth adds little per dollar. The record shows whether it is a soft stretch or a thinning moat.

  • Worst year 2022 · −407.0% op. margin
    What this means

    Operations went underwater in 2022, understand why before trusting the good years.

  • Dividend record paid
    What this means

    Paid a dividend in 2 of the years on record.

Does AI threaten the moat?

Low contestability

The moat is physical, regulated or balance-sheet-funded, the kind AI cuts costs within but does not contest.

AI is unlikely to contest a moat that is physical, regulated or balance-sheet-funded; here it reads more as a cost tool than a threat.

Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.

All figures as filed; the source filing is linked above.

Current Position

as of fiscal year-end, Dec 31, 2025

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$15M
  • Cash & short-term investments$10M
  • Receivables$4M
  • Other current assets$1M
Current liabilities$6M
  • Accounts payable$4M
  • Other current liabilities$2M
Current ratio2.41×all current assets ÷ what's due · Graham looked for 2×
Quick ratioinventory untagged this quarter, so withheld rather than shown equal to the current ratio
Cash ratio1.53×strictest: cash alone against what's due
Working capital$9Mthe cushion left after near-term bills
Deeper floors
Tangible book value$252Mequity stripped of goodwill & intangibles
Net current asset value($4M)Graham's net-net: current assets less all liabilities
Debt incl. operating leases$12Mno operating-lease liability tagged this quarter, so debt alone

From the company's latest filing.

Peers, Gold & Precious Metals

The same industry, side by side on owner economics. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.

CompanyRevenueGross marginOp. marginROICOwner earn. margin
MUXMcEwen Inc.$198M77%-43.0%-9%-7%
IAUXi-80 Gold Corp.$95M-177.0%-15%-157%
EUenCore Energy Corp.$43M17%-168.1%-16%-106%
IDRIdaho Strategic Resources Inc.$42M6%-2.6%-9%-8%
URGUr Energy Inc Common Shares (Canada)$27M-9%-167.4%-32%-105%
MTAMetalla Royalty & Streaming Ltd.$12M100%-158.7%-3%
IEIvanhoe Electric Inc.$3M65%-3501.0%-65%-2787%
ALOYREalloys Inc.$2M45%-133.6%-48%-71%
Group median45%-163.1%-16%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Enter the US price, in dollars: the NYSE/Nasdaq quote you hold. Metalla Royalty & Streaming Ltd.'s US listing is the ordinary share itself. The record tables elsewhere on this page remain as filed.

The owner-earnings base could not be formed from this filing’s tagged data (operating cash flow or capital spending is missing), so the owner-earnings reverse-DCF has no base to grow. We read the price from both ends instead: type a price to see the profitability it demands, then set the mature margin you would believe and weigh the two against each other. Nothing leaves your browser unless you enter it in your notebook.

$
The assumptions

Revenue, delivered33%/yr’20→’25

Enter a price to run it.

Owner earnings it must reach
Margin the price demands
Owner-earnings margin today

Two reads of one future. From your price: the owner earnings the company must reach, valued at a mature multiple and discounted back at your rate, expressed as the margin it implies on revenue grown at your rate. From your belief: the mature margin you would credit, set on the dial above. When the margin the price demands runs above the one you would believe, you are paying for a future taken on faith. For a deep cyclical at a trough, normalized through-cycle earnings are the better lens; this mode is for the genuinely unprofitable, and for the profitable business whose capital spending currently outruns its cash.

Cite: Owner Scorecard, "Metalla Royalty & Streaming Ltd. (MTA), the owner's record," https://ownerscorecard.com/c/MTA, data as of 2026-07-09.

Manual order: ← MT its page in the Manual MTC →

Industry order: ← KGC the Gold & Precious Metals chapter MUX →