Data is not available at this time.
Goldsource Mines Inc. is an exploration-stage company focused on the development of resource properties, primarily in Guyana and Canada. The company’s core asset is the Eagle Mountain gold project, a 5,050-hectare site in central Guyana, which it wholly owns. Operating in the Industrial Materials sector, Goldsource is positioned as a junior mining firm with high-risk, high-reward potential, leveraging Guyana’s underexplored but mineral-rich geology. The company’s revenue model hinges on advancing exploration to attract joint ventures or eventual production, though it currently generates no revenue. Goldsource competes in a niche segment of early-stage gold exploration, where success depends on resource discovery, funding, and commodity price trends. Its market position is speculative, typical of pre-production miners, with value tied to project milestones rather than operational cash flows. The company’s long-term viability will depend on its ability to delineate economically viable reserves and secure development capital.
Goldsource Mines reported no revenue in FY 2023, reflecting its pre-production status. The company posted a net loss of CAD 4.98 million, with diluted EPS of -CAD 0.0874, consistent with its exploration-phase operations. Operating cash flow was negative at CAD 3.72 million, while capital expenditures were minimal at CAD 55,052, indicating restrained spending amid limited funding.
As an exploration-stage firm, Goldsource lacks earnings power, with losses driven by administrative and exploration costs. Capital efficiency is difficult to assess given the absence of revenue, though its cash burn rate suggests reliance on equity financing or partnerships to sustain operations. The company’s ability to advance Eagle Mountain without significant debt (total debt: CAD 0) is a modest positive.
Goldsource’s balance sheet reflects its early-stage profile, with CAD 1.50 million in cash and no debt. While the debt-free position is favorable, the limited cash reserves underscore liquidity risks unless additional funding is secured. The company’s financial health hinges on its ability to raise capital or attract strategic investors to fund further exploration.
Growth is contingent on exploration success at Eagle Mountain, with no near-term production or revenue expected. The company has no dividend policy, typical of pre-revenue miners, and reinvests all available capital into project development. Shareholder returns, if any, would stem from asset monetization or discovery-driven equity appreciation.
With a market cap of CAD 39.9 million, Goldsource is valued on speculative potential rather than fundamentals. The low beta (0.368) suggests muted correlation with broader markets, reflecting its idiosyncratic risk profile. Investors likely price in optionality for gold discoveries, though the stock remains highly sensitive to commodity prices and drilling results.
Goldsource’s key advantage is its 100% ownership of Eagle Mountain in a prospective but underexplored region. The outlook remains speculative, with success dependent on exploration outcomes and gold price trends. Near-term challenges include funding exploration without diluting shareholders excessively, while long-term potential hinges on proving resource viability.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | |
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 |