Basic Materials / Other Industrial Metals & MiningTSXV
$0.23
+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 $-340181.00 · quality 50.0/100
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
19/100
F
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
$18M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-383.6%
↓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
0.73x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-855046.0 · FCF $-623133.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-855046.00 | $-855046.00 | $-300703.00 | $-6.9M | $-8.5M |
| EBITDA | $-540658.00 | $-540658.00 | $-371093.00 | $-327606.00 | $-1.5M |
| EPS | -0.03 | -0.03 | -0.02 | -0.45 | -0.73 |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | -4.04 | — |
| Current Ratio | 46.94 | 46.94 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-623133.00 | $-623133.00 | $-340181.00 | $-307371.00 | $-2.6M |
| Returns | |||||
| ROE | -383.6% | -383.6% | 98.7% | 66700.3% | -122.2% |
| Valuation | |||||
| P/B | 27.16 | 27.16 | — | — | 0.26 |
| Growth & Yield | |||||
| EPS Growth | -50.0% | -50.0% | 95.6% | 38.4% | — |
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
+84.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → -0.03
Residual
+84.0%
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.