Data is not available at this time.
Abacus Mining & Exploration Corporation operates as an exploration-stage company focused on acquiring and developing mineral properties in Canada. Its primary assets include a 75% option interest in the Willow copper-molybdenum property in Nevada and a 20% stake in the KGHM Ajax copper-gold project in British Columbia. The company’s revenue model hinges on advancing these properties through exploration and potential future production, positioning it in the high-risk, high-reward segment of the mining sector. As a junior explorer, Abacus competes in a capital-intensive industry where success depends on resource discovery, permitting, and commodity price trends. Its market position is speculative, with value tied to the progression of its projects rather than current cash flows. The company’s strategic focus on copper and gold aligns with long-term demand drivers for electrification and renewable energy infrastructure, though its early-stage status exposes it to significant operational and funding risks.
Abacus generates no revenue as an exploration-stage company, reporting a net loss of CAD 4.03 million in the latest period. Negative operating cash flow (CAD 324,761) and capital expenditures (CAD 169,306) reflect ongoing investment in mineral property exploration. The absence of revenue underscores the company’s pre-production phase, with profitability contingent on future project development or partnerships.
The company’s diluted EPS of CAD -0.0306 highlights its current lack of earnings power, typical of exploration-focused firms. High capital intensity is evident in its negative cash flows and reliance on external financing to fund exploration. With no operating income, Abacus’s ability to advance projects depends on securing additional capital or joint venture agreements.
Abacus holds minimal cash (CAD 48,266) against substantial total debt (CAD 31.24 million), indicating strained liquidity. The debt-heavy structure raises solvency concerns, though it may reflect project financing arrangements common in mining. The balance sheet suggests reliance on future equity raises or asset monetization to sustain operations and meet obligations.
Growth prospects hinge on successful exploration and development of its Nevada and British Columbia properties, though no near-term revenue is expected. The company does not pay dividends, retaining all resources for exploration. Shareholder returns, if any, would likely stem from asset sales or project advancement rather than recurring income.
With a market cap of CAD 3.45 million and a beta of 2.27, Abacus is priced as a high-risk speculative play. The valuation reflects uncertainty around resource potential and funding needs. Market expectations appear muted, given the absence of revenue and elevated debt burden.
Abacus’s strategic value lies in its exposure to copper and gold assets, which could benefit from energy transition trends. However, its outlook is highly uncertain, dependent on exploration success and financing. The company’s ability to attract partners or secure permits will be critical to unlocking value, but operational and financial risks remain elevated.
Company description, financials, and market data provided by user
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |