Basic Materials / Other Industrial Metals & MiningTSXV
$0.15
+0.01 (+3.45%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $-154298.00 · quality 65.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
23/100
D
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$11M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-165.3%
↓Gross Margin
N/A
•Debt/Equity
0.10
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-1.4M · FCF $-417264.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Net Income | $-1.4M | $-1.4M | $-264321.00 | $-186915.00 |
| EBITDA | $-1.4M | $-1.4M | $-235174.00 | $-175781.00 |
| EPS | -0.04 | -0.04 | -0.01 | -0.00 |
| Balance Sheet | ||||
| Debt/Equity | 0.10 | 0.10 | 0.24 | 0.18 |
| Current Ratio | 4.00 | 4.00 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-417264.00 | $-417264.00 | $-97189.00 | $-154298.00 |
| Returns | ||||
| ROE | -165.3% | -165.3% | -57.9% | -29.2% |
| Valuation | ||||
| P/B | 5.94 | 5.94 | — | — |
| Growth & Yield | ||||
| EPS Growth | -519.1% | -519.1% | -41.4% | — |
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+328.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.04
Residual
+328.6%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.