Data is not available at this time.
Millrock Resources Inc. operates as a mineral exploration company focused on acquiring and developing high-potential properties for gold, copper, and other precious metals. The company’s core revenue model hinges on joint ventures and strategic partnerships, where it leverages its geological expertise to identify and advance exploration projects before securing funding from larger mining firms. Key assets include the 64North Gold project in Alaska, spanning 1,860 hectares, alongside the Chisna DragonSlayer and Apex El Nido projects, which collectively position Millrock in the competitive but high-risk exploration sector. Unlike producers, Millrock’s value derives from discovery potential rather than operational cash flows, making it a speculative play dependent on successful resource identification and favorable commodity cycles. The company’s niche focus on Alaska, a jurisdiction with established mining infrastructure but regulatory complexities, adds both opportunity and risk to its market positioning.
Millrock reported no revenue in the latest fiscal period, reflecting its pre-revenue stage as an exploration-focused entity. Net income stood at a loss of CAD 8.84 million, with diluted EPS of -CAD 0.0792, underscoring the capital-intensive nature of mineral exploration. Operating cash flow was negative at CAD 5.90 million, while capital expenditures reached CAD 7.22 million, highlighting sustained investment in project development despite lack of near-term monetization.
The company’s earnings power remains constrained by its exploration-driven model, with no operating income to offset exploration costs. Capital efficiency is inherently low at this stage, as expenditures are directed toward high-risk, high-reward projects like 64North Gold. The absence of revenue amplifies reliance on external financing or joint ventures to fund ongoing activities.
Millrock’s balance sheet reflects its exploratory focus, with CAD 1.28 million in cash and no debt, providing limited liquidity for future projects. The lack of leverage is a positive, but the modest cash position necessitates frequent capital raises or partnership deals to sustain operations. Shareholder equity is eroded by accumulated losses, a common trait in early-stage resource companies.
Growth is tied to exploration success, with no dividends paid, as is typical for pre-revenue miners. The company’s trajectory depends on advancing its Alaska projects to attract joint-venture funding or acquisition interest. Market trends in gold and copper prices will heavily influence its ability to secure financing and partnerships.
With a market cap of CAD 19.45 million, Millrock trades as a speculative bet on resource discovery. The low beta (0.118) suggests muted sensitivity to broader market movements, but volatility may arise from project-specific news. Investors likely price in optionality for a major discovery rather than near-term cash flows.
Millrock’s key advantage lies in its Alaskan project portfolio and technical expertise, but its outlook hinges on commodity prices and exploration outcomes. Success would require either a significant discovery or strategic partnerships to de-risk projects. The lack of revenue and reliance on external funding remain critical challenges in the medium term.
Company filings, London Stock Exchange data
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 |