Basic Materials / GoldCanadian Sec
$0.35
+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 20%
FCF escenarios
weak_data · normalized FCF $-113593.00 · quality 52.3/100
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
12/100
F
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
$6M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-12.2%
↓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
0.88x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-118160.0 · FCF $-104140.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-118160.00 | $-118160.00 | $-626994.00 | $-125950.00 | $-179791.00 |
| EBITDA | $-293155.00 | $-293155.00 | $-111710.00 | $-117254.00 | $-179791.00 |
| EPS | -0.01 | -0.01 | -0.03 | -0.01 | -0.01 |
| Cash Flow | |||||
| Free Cash Flow | $-104140.00 | $-104140.00 | $-113593.00 | $-157938.00 | $-117659.00 |
| Returns | |||||
| ROE | -12.2% | -12.2% | -68.5% | -8.2% | -12.6% |
| Valuation | |||||
| P/B | 6.59 | 6.59 | 12.94 | 6.15 | 5.48 |
| Growth & Yield | |||||
| EPS Growth | 66.7% | 66.7% | -200.0% | 0.0% | — |
Returns (%)
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
+0.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → -0.01
Residual
+0.0%
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.