Basic Materials / Other Precious Metals & MiningASX
$0.03
+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 32% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-1.9M · 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
5/100
F
Piotroski
0/9
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
$3M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-64.5%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2025 · 2 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.77x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-2.4M · FCF $-1.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | — | — | $200000.00 | — |
| Net Income | $-2.4M | $-2.4M | $-797640.00 | $-752726.00 |
| EBITDA | $-948794.00 | $-948794.00 | $-777228.00 | $-752540.00 |
| EPS | -0.04 | -0.04 | -0.02 | -0.02 |
| Gross Margin | — | — | 100.0% | — |
| Operating Margin | — | — | -388.6% | — |
| Net Margin | — | — | -398.8% | — |
| Balance Sheet | ||||
| Current Ratio | 13.52 | 13.52 | — | — |
| Cash Flow | ||||
| Free Cash Flow | $-1.9M | $-1.9M | $-1.9M | $-2.3M |
| Returns | ||||
| ROE | -64.5% | -64.5% | -15.7% | -13.1% |
| Valuation | ||||
| P/B | 0.38 | 0.38 | 0.41 | 0.82 |
| Growth & Yield | ||||
| EPS Growth | -153.8% | -153.8% | 12.4% | — |
Revenue, Net Income & Free Cash Flow ($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
-19.4%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → -0.04
Residual
-19.4%
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.