CORNISH METALS INC. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.1100 CAD | -4.35% |
|
0.00% | -37.14% |
| 08-19 | Cornish Metals Surges 22% After Reporting Final Drilling Results from the Wide Formation Target | MT |
| 08-19 | Cornish Metals loss widens as pushes tin mine to production | AN |
Projected Income Statement: Cornish Metals Inc.
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | - | - | - | 5.099 |
| Change | - | - | - | - | - |
| EBITDA 1 | - | - | -16.21 | -5.156 | -4.796 |
| Change | - | - | - | 68.2% | 6.98% |
| EBIT 1 | - | - | -16.21 | -7.776 | -19.77 |
| Change | - | - | - | 52.04% | -154.22% |
| Interest Paid | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | - | -14.45 | -7.079 | -19.77 |
| Change | - | - | - | 51.02% | -179.23% |
| Net income 1 | -1.316 | -2.006 | -13.54 | -5.878 | -16.06 |
| Change | - | - | -575.08% | 56.59% | -173.22% |
| Announcement Date | 13/05/21 | 21/03/24 | - | - | - |
1USD in Million
Estimates
Forecast Balance Sheet: Cornish Metals Inc.
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | -1.39 | 32.2 | 178 |
| Change | - | - | - | 2,216.55% | 452.8% |
| Announcement Date | 13/05/21 | 21/03/24 | - | - | - |
1USD in Million
Estimates
Cash Flow Forecast: Cornish Metals Inc.
| Fiscal Period: December | 2024 | 2025 | 2026 |
|---|---|---|---|
| CAPEX 1 | 8.866 | 69.58 | 106.1 |
| Change | - | 684.74% | 52.47% |
| Free Cash Flow (FCF) 1 | -19.01 | -72.78 | -106.2 |
| Change | - | 282.92% | 45.89% |
| Announcement Date | - | - | - |
1CAD in Million
Estimates
Forecast Financial Ratios: Cornish Metals Inc.
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
Profitability | ||||||
| EBITDA Margin (%) | - | - | - | - | - | -94.06% |
| EBIT Margin (%) | - | - | - | - | - | -387.66% |
| EBT Margin (%) | - | - | - | - | - | -387.66% |
| Net margin (%) | - | - | - | - | - | -314.98% |
| FCF margin (%) | - | - | - | - | - | -2,082.31% |
| FCF / Net Income (%) | - | - | - | 140.37% | 1,238.05% | 661.09% |
Profitability | ||||||
| ROA | - | - | - | - | - | - |
| ROE | - | - | - | -24.85% | -8.1% | -42% |
Financial Health | ||||||
| Leverage (Debt/EBITDA) | - | - | - | - | -6.24x | -37.19x |
| Debt / Free cash flow | - | - | - | - | -0.44x | -1.68x |
Capital Intensity | ||||||
| CAPEX / Current Assets (%) | - | - | - | - | - | 2,080.47% |
| CAPEX / EBITDA (%) | - | - | - | -54.69% | -1,349.4% | -2,211.91% |
| CAPEX / FCF (%) | - | - | - | -46.65% | -95.6% | -99.91% |
Items per share | ||||||
| Cash flow per share 1 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Book Value Per Share 1 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| EPS 1 | -0.01 | - | - | -0.029 | -0.0135 | -0.04 |
| Change | - | - | - | - | -53.45% | 196.3% |
| Nbr of stocks (in thousands) | 284,045 | - | 535,271 | 535,271 | 535,271 | 535,271 |
| Announcement Date | 13/05/21 | - | 21/03/24 | - | - | - |
1CAD
Estimates
| 2024 * | 2025 * | |
|---|---|---|
| P/E ratio | -3.97x | -8.52x |
| PBR | - | - |
| EV / Sales | - | - |
| Yield | - | - |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Annual profits - Rate of surprise
- Stock Market
- Equities
- CUSN Stock
- Financials Cornish Metals Inc.
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition