Basic Materials / Other Industrial Metals & MiningTSXV
$0.06
+0.00 (+10.00%)
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 $-535657.00 · quality 50.7/100
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
14/100
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
$8M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-18.8%
↓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 $-693230.0 · FCF $-751119.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-693230.00 | $-693230.00 | $-3.2M | $-991232.00 | $-610053.00 |
| EBITDA | $-831851.00 | $-831851.00 | $85187.00 | $-853786.00 | $-608817.00 |
| EPS | -0.01 | -0.01 | -0.04 | -0.01 | -0.01 |
| Balance Sheet | |||||
| Current Ratio | 3.63 | 3.63 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-751119.00 | $-751119.00 | $104128.00 | $-535657.00 | $-368158.00 |
| Returns | |||||
| ROE | -18.8% | -18.8% | -138.4% | -19.1% | -11.7% |
| Valuation | |||||
| EV/EBITDA | — | — | 34.87 | — | — |
| P/B | 1.65 | 1.65 | 1.46 | 0.58 | 0.46 |
| Growth & Yield | |||||
| EPS Growth | 75.0% | 75.0% | -300.0% | 0.0% | — |
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
-31.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.04 → -0.01
Residual
-31.2%
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.