Basic Materials / Other Industrial Metals & MiningTSXV
$0.07
+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 23%
FCF escenarios
weak_data · normalized FCF $-436207.00 · quality 66.3/100
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
38/100
D
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$2M
P/E
N/A
•EV/EBITDA
N/A
•ROE
25.7%
↑Gross Margin
N/A
•Debt/Equity
-0.64
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.45x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-551354.0 · FCF $-247735.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-551354.00 | $-551354.00 | $-682436.00 | $-30706.00 | $-428563.00 |
| EBITDA | $-351386.00 | $-351386.00 | $-504628.00 | $137076.00 | $-309164.00 |
| EPS | -0.05 | -0.05 | -0.11 | — | -0.06 |
| Balance Sheet | |||||
| Debt/Equity | -0.64 | -0.64 | -0.72 | -0.73 | -0.27 |
| Current Ratio | 0.05 | 0.05 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-247735.00 | $-247735.00 | $-436207.00 | $-804524.00 | $-48226.00 |
| Returns | |||||
| ROE | 25.7% | 25.7% | 39.0% | 2.0% | 22.0% |
| Valuation | |||||
| EV/EBITDA | — | — | — | 19.60 | — |
| Growth & Yield | |||||
| EPS Growth | 54.5% | 54.5% | — | — | — |
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
+75.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.11 → -0.05
Residual
+75.0%
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.