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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $-148046.00 · quality 49.0/100
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
9/100
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
$3M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-23.5%
↓Gross Margin
N/A
•Debt/Equity
N/A
•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
1.32x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-302852.0 · FCF $-398590.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-302852.00 | $-302852.00 | $-404825.00 | $-285767.00 | $-63977.00 |
| EBITDA | $-368077.00 | $-368077.00 | $-378616.00 | $-448117.00 | $-361100.00 |
| EPS | -0.01 | -0.01 | -0.02 | -0.01 | -0.00 |
| Balance Sheet | |||||
| Current Ratio | 26.58 | 26.58 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-398590.00 | $-398590.00 | $-148046.00 | $-116424.00 | $22656.00 |
| Returns | |||||
| ROE | -23.5% | -23.5% | -23.3% | -10.3% | -1.8% |
| Valuation | |||||
| P/B | 1.67 | 1.67 | 0.62 | 0.68 | 0.67 |
| Growth & Yield | |||||
| EPS Growth | 50.0% | 50.0% | -100.0% | -320.5% | — |
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
+14.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → -0.01
Residual
+14.3%
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.