Basic Materials / Other Industrial Metals & MiningTSXV
$0.35
-0.02 (-5.41%)
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 $-234763.00 · 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
18/100
F
Piotroski
1/9
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
$21M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-349.9%
↓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
0.26x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-4.1M · FCF $-1.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-4.1M | $-4.1M | $-1963.00 | $-552990.00 | $-634033.00 |
| EBITDA | $-4.0M | $-4.0M | $39948.00 | $-476995.00 | $-628757.00 |
| EPS | — | — | — | -0.05 | -0.05 |
| Balance Sheet | |||||
| Debt/Equity | — | — | -0.02 | -0.02 | -0.22 |
| Current Ratio | 7.58 | 7.58 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.1M | $-1.1M | $-32459.00 | $-234763.00 | $-384827.00 |
| Returns | |||||
| ROE | -349.9% | -349.9% | 0.3% | 73.1% | 76.1% |
| Valuation | |||||
| EV/EBITDA | — | — | 42.39 | — | — |
| P/B | 13.25 | 13.25 | — | — | — |
| Growth & Yield | |||||
| EPS Growth | — | — | — | 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
+250.0%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+250.0%
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.