SEA FINANCIAL STATEMENTS

Seabridge Gold Inc. — balance sheet, income statement and cash flow trends

SEASeabridge Gold Inc.

🇨🇦 Canada · TO · Basic Materials · Gold

Value it Duel

Income Statement

Quarterly progression — trailing-twelve-month values

RevenueNet Income

Profit Funnel

Q1 2026 · TTM

Percentages are relative to revenue.

Key Figures

YoY change

Revenue0 C$—

Gross Profit-90 K C$—

Operating Income-23.9 M C$—

EBITDA-87.5 M C$-370.0%

Net Income-70.4 M C$—

Peer Comparison· Gold

Company	Rev. Growth	Gross Margin	EBITDA Margin	Net Margin
SEA	—	—	—	—
VAU	54.7%	26.3%	44.6%	5.3%
WGX	102.0%	28.9%	42.8%	12.8%
PRU	—	—	—	—
TRALT	86.0%	51.6%	38.7%	24.1%
RRL	31.4%	36.8%	52.4%	25.0%
Industry median	60.5%	52.6%	53.8%	31.1%

Company	Rev. Growth	Gross Margin	EBITDA Margin	Net Margin
SEA	—	—	—	—
WDO	59.2%	62.0%	67.7%	39.5%
TXG	59.9%	52.5%	57.6%	34.2%
KNT	57.5%	72.2%	72.8%	46.1%
OLA	188.3%	52.6%	52.1%	19.5%
CG	27.2%	34.1%	50.8%	41.3%
Industry median	60.5%	52.6%	53.8%	31.1%

Balance Sheet

Quarterly period-end values

Total AssetsTotal LiabilitiesEquity

Capital Structure

Q1 2026

Equity1.2 B C$67%
Current Liabilities34.5 M C$2%
Long-term Liabilities562.6 M C$31%

Key Figures

YoY change

Total Assets1.8 B C$+12.7%

Total Liabilities597.1 M C$-0.7%

Total Equity1.2 B C$+20.8%

Cash & ST Investments144.6 M C$-11.5%

Total Debt559.1 M C$+0.3%

Net Debt432.2 M C$+7.8%

Peer Comparison· Gold

Company	Current Ratio	Debt/Equity	NetDebt/EBITDA	Equity/Assets
SEA	6.71	46.5%	-4.74	66.8%
VAU	3.09	5.8%	-0.59	82.6%
WGX	1.72	10.6%	-0.35	61.6%
PRU	5.23	0.2%	—	82.2%
TRALT	3.27	0.0%	-2.88	82.5%
RRL	2.63	10.6%	-0.65	70.4%
Industry median	2.84	8.1%	-0.29	70.4%

Company	Current Ratio	Debt/Equity	NetDebt/EBITDA	Equity/Assets
SEA	6.71	46.5%	-4.74	66.8%
WDO	6.03	0.3%	-0.62	82.1%
TXG	1.37	4.0%	-0.03	83.8%
KNT	4.87	5.5%	-0.48	84.7%
OLA	1.06	42.5%	-0.16	35.9%
CG	2.41	2.1%	-0.65	68.2%
Industry median	2.84	8.1%	-0.29	70.4%

Cash Flow Statement

Quarterly progression — trailing-twelve-month values

Operating Cash FlowCapital ExpendituresFree Cash Flow

Cash Flow Bridge

Q1 2026 · TTM

Key Figures

YoY change

Operating Cash Flow-18.1 M C$—

Capital Expenditures145 M C$+75.5%

Free Cash Flow-163.1 M C$—

Dividends Paid——

Peer Comparison· Gold

Company	CF Margin	FCF Margin	CapEx Ratio	CF/Net Income
SEA	—	—	—	25.8%
VAU	37.4%	13.4%	24.0%	712.5%
WGX	38.7%	24.5%	14.2%	301.7%
PRU	—	—	—	—
TRALT	60.9%	36.5%	33.6%	252.5%
RRL	56.8%	40.2%	16.6%	227.6%
Industry median	47.9%	27.8%	18.0%	150.7%

Company	CF Margin	FCF Margin	CapEx Ratio	CF/Net Income
SEA	—	—	—	25.8%
WDO	52.3%	31.7%	20.6%	132.3%
TXG	41.6%	25.0%	16.6%	121.6%
KNT	51.7%	15.7%	36.1%	112.4%
OLA	38.3%	26.5%	11.9%	197.1%
CG	26.6%	8.6%	18.0%	64.3%
Industry median	47.9%	27.8%	18.0%	150.7%

Amounts are in the company’s reporting currency. Peer comparison tables use ratio-based metrics so currency differences do not distort the picture.

Go deeper on SEA

Run a DCF valuation

Full DCF model with editable assumptions

Start a head-to-head duel

Compare two stocks metric by metric

Filter in the stock screener

Build your own universe with 400+ metrics

Data on this page refreshes once per day. Price data as of Jul 3, 26. This content is for informational purposes only and is not investment advice.