Basic Materials / Other Industrial Metals & MiningTSXV
$0.19
+0.02 (+11.76%)
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 $-567674.00 · quality 67.3/100
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
28/100
D
Piotroski
2/9
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
$69M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-18.7%
↓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
1.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-772365.0 · FCF $-973076.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-772365.00 | $-772365.00 | $-451381.00 | $-449974.00 | $-328462.00 |
| EBITDA | $-623180.00 | $-623180.00 | $-282339.00 | $-306853.00 | $-202511.00 |
| EPS | — | — | — | -0.00 | -0.00 |
| Balance Sheet | |||||
| Debt/Equity | 0.64 | 0.64 | 0.85 | 0.85 | 0.71 |
| Current Ratio | 0.05 | 0.05 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-973076.00 | $-973076.00 | $-444598.00 | $-567674.00 | $-351741.00 |
| Returns | |||||
| ROE | -18.7% | -18.7% | -12.9% | -13.6% | -9.8% |
| Valuation | |||||
| P/B | 7.66 | 7.66 | 1.05 | 1.84 | 1.81 |
| Growth & Yield | |||||
| EPS Growth | — | — | — | -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
+533.3%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+533.3%
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.