Basic Materials / Other Industrial Metals & MiningCanadian Sec
$0.26
-0.02 (-5.45%)
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 34% · confianza 13%
FCF escenarios
weak_data · normalized FCF $-200643.00 · quality 35.7/100
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
8/100
F
Piotroski
1/9
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
$21M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-3735.3%
↓Gross Margin
N/A
•Debt/Equity
12.01
↑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
0.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-649750.0 · FCF $-200643.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-649750.00 | $-649750.00 | $-340170.00 | $-321199.00 | $-756649.00 |
| EBITDA | $-606113.00 | $-606113.00 | $-316534.00 | $-307185.00 | $-748457.00 |
| EPS | -0.01 | -0.01 | -0.00 | -0.00 | -0.01 |
| Balance Sheet | |||||
| Debt/Equity | 12.01 | 12.01 | — | — | 0.03 |
| Current Ratio | 0.09 | 0.09 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-200643.00 | $-200643.00 | $-41052.00 | $-260357.00 | $-490319.00 |
| Returns | |||||
| ROE | -3735.3% | -3735.3% | -205.8% | -97.5% | -130.8% |
| Valuation | |||||
| P/B | 1071.30 | 1071.30 | 31.72 | 21.12 | 12.39 |
| Growth & Yield | |||||
| EPS Growth | -87.8% | -87.8% | -6.5% | 60.3% | — |
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
+246.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.01
Residual
+246.7%
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.