Basic Materials / Other Industrial Metals & MiningCanadian Sec
$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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $-885898.00 · quality 49.7/100
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
5/100
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
$2M
P/E
N/A
•EV/EBITDA
N/A
•ROE
85.7%
↑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
0.48x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-335691.0 · FCF $-162077.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-335691.00 | $-335691.00 | $-5.4M | $-1.9M | $-2.6M |
| EBITDA | $-333006.00 | $-333006.00 | $-2.9M | $-1.9M | $-1.5M |
| EPS | -0.01 | -0.01 | -0.11 | -0.06 | -0.15 |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | 0.01 |
| Cash Flow | |||||
| Free Cash Flow | $-162077.00 | $-162077.00 | $-2.0M | $-885898.00 | $-1.4M |
| Returns | |||||
| ROE | 85.7% | 85.7% | 1914.3% | -101.9% | -112.9% |
| Valuation | |||||
| P/B | — | — | — | 3.08 | 4.29 |
| Growth & Yield | |||||
| EPS Growth | 90.9% | 90.9% | -83.3% | 60.0% | — |
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
-16.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.11 → -0.01
Residual
-16.7%
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.