Basic Materials / Other Industrial Metals & MiningTSXV
$1.31
-0.09 (-6.43%)
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 $-3.4M · 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
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
$29M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-2.3%
↓Gross Margin
N/A
•Debt/Equity
0.00
↓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
1.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-917893.0 · FCF $-1.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $-917893.00 | $-917893.00 | $-1.0M | $-1.3M | $41051.00 |
| EBITDA | $-976310.00 | $-976310.00 | $-837635.00 | $-696879.00 | $1.7M |
| EPS | -0.05 | -0.05 | -0.06 | -0.08 | 0.00 |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Ratio | 1.91 | 1.91 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-1.5M | $-1.5M | $-3.4M | $-8.0M | $-8.7M |
| Returns | |||||
| ROE | -2.3% | -2.3% | -2.5% | -3.3% | 0.1% |
| Valuation | |||||
| P/E | — | — | — | — | 863.28 |
| EV/EBITDA | — | — | — | — | 20.80 |
| P/B | 0.63 | 0.63 | 0.44 | 0.96 | 1.07 |
| Growth & Yield | |||||
| EPS Growth | 16.7% | 16.7% | 25.0% | -2918.9% | — |
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
+70.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.06 → -0.05
Residual
+70.1%
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.