Basic Materials / Other Precious Metals & MiningASX
$0.12
+0.00 (+0.00%)
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 20%
FCF escenarios
weak_data · normalized FCF $-1.5M · quality 55.3/100
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
19/100
F
Piotroski
1/9
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
-81.7%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
1.16x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-1.3M · FCF $-1.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Net Income | $-1.3M | $-1.3M | $-2.1M | $-805608.00 |
| EBITDA | $-1.3M | $-1.3M | $-2.1M | $-805608.00 |
| EPS | -0.04 | -0.04 | -0.07 | -0.20 |
| Balance Sheet | ||||
| Current Ratio | 26.51 | 26.51 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-1.5M | $-1.5M | $-2.4M | $-526705.00 |
| Returns | ||||
| ROE | -81.7% | -81.7% | -81.0% | -17.5% |
| Valuation | ||||
| P/B | 2.48 | 2.48 | 2.27 | 0.14 |
| Growth & Yield | ||||
| EPS Growth | 40.2% | 40.2% | 67.5% | — |
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
+64.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.07 → -0.04
Residual
+64.4%
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.