Basic Materials / Other Industrial Metals & MiningTSXV
$0.20
-0.02 (-11.11%)
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 24%
FCF escenarios
weak_data · normalized FCF $-682016.00 · quality 72.0/100
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
35/100
D
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
$4M
P/E
5.0x
↓EV/EBITDA
N/A
•ROE
-28.6%
↓Gross Margin
N/A
•Debt/Equity
0.02
↓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
0.49x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-847253.0 · FCF $-419047.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-847253.00 | $-847253.00 | $-383184.00 | $-752824.00 | $-795826.00 |
| EBITDA | $-843636.00 | $-843636.00 | $-380916.00 | $-751210.00 | $-787062.00 |
| EPS | -0.04 | -0.04 | -0.02 | -0.06 | -0.06 |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Current Ratio | 2.44 | 2.44 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-419047.00 | $-419047.00 | $-682016.00 | $-1.0M | $-1.3M |
| Returns | |||||
| ROE | -28.6% | -28.6% | -10.3% | -22.4% | -26.2% |
| Valuation | |||||
| P/E | 5.00 | 5.00 | — | — | — |
| P/B | 1.29 | 1.29 | 0.89 | 1.80 | 1.21 |
| Growth & Yield | |||||
| EPS Growth | -100.0% | -100.0% | 66.7% | 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
+48.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.02 → -0.04
Residual
+48.1%
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.