Basic Materials / Other Industrial Metals & MiningCanadian Sec
$0.10
+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 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-426657.00 · quality 67.3/100
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
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
$4M
P/E
N/A
•EV/EBITDA
N/A
•ROE
405.3%
↑Gross Margin
N/A
•Debt/Equity
-0.20
↓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
0.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-199372.0 · FCF $-57247.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-199372.00 | $-199372.00 | $-1.8M | $-446486.00 | $-161199.00 |
| EBITDA | $-73481.00 | $-73481.00 | $-1.1M | $-445744.00 | $-161199.00 |
| EPS | -0.01 | -0.01 | -0.09 | -0.04 | -0.01 |
| Balance Sheet | |||||
| Debt/Equity | -0.20 | -0.20 | — | 0.02 | — |
| Cash Flow | |||||
| Free Cash Flow | $-57247.00 | $-57247.00 | $-426657.00 | $-985448.00 | $-164956.00 |
| Returns | |||||
| ROE | 405.3% | 405.3% | -1209.1% | -44.7% | -58.7% |
| Valuation | |||||
| P/B | — | — | 28.93 | 11.20 | — |
| Growth & Yield | |||||
| EPS Growth | 88.9% | 88.9% | -125.0% | -185.6% | — |
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
-16.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.09 → -0.01
Residual
-16.0%
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.