Basic Materials / Other Precious Metals & MiningTSXV
$0.08
+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 32% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-813477.00 · quality 61.0/100
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
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
$6M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-892.6%
↓Gross Margin
N/A
•Debt/Equity
0.33
↑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
0.10x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-5.7M · FCF $-574742.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Net Income | $-5.7M | $-5.7M | $-1.5M | $-2.3M |
| EBITDA | $-5.7M | $-5.7M | $-1.4M | $-2.3M |
| EPS | -0.16 | -0.16 | -0.06 | -0.09 |
| Balance Sheet | ||||
| Debt/Equity | 0.33 | 0.33 | — | — |
| Current Ratio | 1.11 | 1.11 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-574742.00 | $-574742.00 | $-813477.00 | $-891047.00 |
| Returns | ||||
| ROE | -892.6% | -892.6% | -28.8% | -59.1% |
| Valuation | ||||
| P/B | 4.54 | 4.54 | 0.70 | 2.35 |
| Growth & Yield | ||||
| EPS Growth | -166.7% | -166.7% | 33.3% | — |
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
+33.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.06 → -0.16
Residual
+33.3%
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.