Basic Materials / GoldTSXV
$1.21
+0.14 (+13.08%)
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 $-3.3M · quality 68.0/100
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
30/100
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
$163M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-9.6%
↓Gross Margin
N/A
•Debt/Equity
0.61
↑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
1.44x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-2.5M · FCF $-3.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-2.5M | $-2.5M | $-3.2M | $-1.3M | $-971784.00 |
| EBITDA | $-2.4M | $-2.4M | $-3.0M | $-895382.00 | $-911497.00 |
| EPS | -0.04 | -0.04 | -0.05 | -0.02 | -0.02 |
| Balance Sheet | |||||
| Debt/Equity | 0.61 | 0.61 | 0.14 | — | — |
| Current Ratio | 3.55 | 3.55 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-3.7M | $-3.7M | $-3.0M | $-3.3M | $-4.8M |
| Returns | |||||
| ROE | -9.6% | -9.6% | -13.7% | -5.1% | -4.1% |
| Valuation | |||||
| P/B | 3.27 | 3.27 | 0.54 | 0.30 | 0.47 |
| Growth & Yield | |||||
| EPS Growth | 20.0% | 20.0% | -150.0% | 0.0% | — |
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
+317.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.05 → -0.04
Residual
+317.2%
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.