Basic Materials / Other Industrial Metals & MiningCanadian Sec
$0.04
+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 21%
FCF escenarios
weak_data · normalized FCF $-987741.00 · quality 52.7/100
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
5/100
F
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
12/100
SEC 0%
Sin guardar todavía.
Market Cap
$1M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-122.0%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2024 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-867713.0 · FCF $-723163.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | — | — | — | $361011.00 |
| Net Income | $-867713.00 | $-867713.00 | $-1.1M | $-2.3M |
| EBITDA | $-707888.00 | $-707888.00 | $-907269.00 | $-2.0M |
| EPS | -0.30 | -0.30 | -0.40 | -2.10 |
| Gross Margin | — | — | — | 58.0% |
| Operating Margin | — | — | — | -553.9% |
| Net Margin | — | — | — | -642.7% |
| Balance Sheet | ||||
| Current Ratio | 4.26 | 4.26 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-723163.00 | $-723163.00 | $-987741.00 | $-1.4M |
| Returns | ||||
| ROE | -122.0% | -122.0% | -138.1% | -265.6% |
| Valuation | ||||
| P/B | 0.18 | 0.18 | 2.85 | 0.70 |
| Growth & Yield | ||||
| EPS Growth | 25.0% | 25.0% | 81.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
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
-78.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.40 → -0.30
Residual
-78.4%
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.