Basic Materials / Other Precious Metals & MiningASX
$1.49
+0.07 (+4.93%)
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 $-1.1M · quality 48.7/100
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
13/100
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
$196M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-26.9%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-6.7M · FCF $-894472.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-6.7M | $-6.7M | $-7.2M | $-2.5M | $-258336.00 |
| EBITDA | $-7.1M | $-7.1M | $-6.8M | $-2.5M | $-258336.00 |
| EPS | -0.07 | -0.07 | -0.08 | -0.18 | — |
| Balance Sheet | |||||
| Current Ratio | 80.14 | 80.14 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-894472.00 | $-894472.00 | $-1.1M | $-1.4M | $-200650.00 |
| Returns | |||||
| ROE | -26.9% | -26.9% | -23.0% | -6.2% | — |
| Valuation | |||||
| P/B | 5.35 | 5.35 | 1.01 | 0.32 | — |
| Growth & Yield | |||||
| EPS Growth | 6.3% | 6.3% | 54.3% | — | — |
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
+213.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.08 → -0.07
Residual
+213.7%
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.