Basic Materials / Other Industrial Metals & MiningTSXV
$0.26
+0.01 (+4.00%)
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 20%
FCF escenarios
weak_data · normalized FCF $-292462.00 · quality 56.0/100
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
13/100
F
Piotroski
0/9
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
$9M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-26.5%
↓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
1.08x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-167640.0 · FCF $-181062.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-167640.00 | $-167640.00 | $-64596.00 | $-478868.00 | $-122166.00 |
| EBITDA | $-167509.00 | $-167509.00 | $-64184.00 | $-478755.00 | $-114082.00 |
| EPS | -0.01 | -0.01 | -0.00 | -0.02 | -0.01 |
| Balance Sheet | |||||
| Current Ratio | 3.20 | 3.20 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-181062.00 | $-181062.00 | $-434239.00 | $-292462.00 | $-306865.00 |
| Returns | |||||
| ROE | -26.5% | -26.5% | -8.7% | -90.9% | -12.3% |
| Valuation | |||||
| P/B | 11.06 | 11.06 | 2.53 | 4.09 | 2.00 |
| Growth & Yield | |||||
| EPS Growth | -200.0% | -200.0% | 88.9% | -260.0% | — |
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
+271.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.00 → -0.01
Residual
+271.4%
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.