Projected Income Statement: Fireweed Metals Corp.

Forecast Balance Sheet: Fireweed Metals Corp.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - - - - -18.5 -32 -11.4 -1.42
Change - - - - - -73.39% 64.38% 87.54%
Announcement Date 19/04/22 25/04/23 25/04/24 19/03/25 26/03/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Fireweed Metals Corp.

Fiscal Period: December 2021 2022 2023 2025 2026 2027 2028
CAPEX 1 - - 1.034 0.727 - - -
Change - - - - -100% - -
Free Cash Flow (FCF) 1 -7.007 -12.35 -28.09 -38.75 -28.66 -20.9 -11.2
Change - -76.29% -127.41% - 26.05% 27.07% 46.39%
Announcement Date 19/04/22 25/04/23 25/04/24 26/03/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Fireweed Metals Corp.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - - - - - - - - -
EBT Margin (%) - - - - - - - - -
Net margin (%) - - - - - - - - -
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - 128.11% - - -

Profitability

         
ROA -31.29% -32.94% -26.34% -52.95% -66.66% -72.49% - - -
ROE -48.77% -54.98% -39.86% -81.41% -101.35% -105.56% - - -

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - -3.47% - -1.85% - - -
CAPEX / FCF (%) - - - -3.68% - -1.88% - - -

Items per share

         
Cash flow per share 1 - -0.1087 -0.1246 -0.1924 -0.1725 -0.1915 -0.142 -0.092 -0.05
Change - - -14.57% -54.41% 10.34% -11.05% 25.86% 35.21% 45.65%
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - - - - - - - -
Change - - - - - - - - -
EPS 1 - - - - - - -0.117 -0.17 -0.057
Change - - - - - - - -45.3% 66.47%
Nbr of stocks (in thousands) - 74,897 135,158 145,446 181,300 210,875 226,958 226,958 226,958
Announcement Date - 19/04/22 25/04/23 25/04/24 19/03/25 26/03/26 - - -
1USD
Estimates
2026 *2027 *
P/E -17.6x -12.1x
PBR - -
EV / Sales - -
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
2.057USD
Average target price
4.546USD
Spread / Average Target
+120.95%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. FWZ Stock
  4. Financials Fireweed Metals Corp.