Data is not available at this time.
Newrange Gold Corp. operates as an exploration-stage company focused on identifying, acquiring, and developing precious and base metal projects in Canada and the United States. The company primarily explores gold and silver ores, with key assets including the 100%-owned North Birch project spanning 3,850 hectares in Northwestern Ontario and the Argosy gold mine in the Red Lake Mining division. Positioned in the volatile gold exploration sector, Newrange Gold Corp. competes in a capital-intensive industry where success hinges on resource discovery, permitting, and financing. The company’s market position remains speculative, given its pre-revenue status and reliance on external funding to advance exploration activities. Its strategic focus on high-potential jurisdictions like Ontario’s Red Lake district, a historically prolific gold region, provides a competitive edge, though execution risks persist amid fluctuating commodity prices and regulatory hurdles.
As an exploration-stage entity, Newrange Gold Corp. reported no revenue in FY2023, with a net loss of CAD 1.06 million. The absence of operating income reflects its pre-production status, while negative operating cash flow of CAD 554,662 underscores ongoing exploration expenditures. Capital expenditures were minimal at CAD 176, indicating limited near-term development activity.
The company’s diluted EPS of -CAD 0.036 highlights its current lack of earnings power, typical of junior mining firms in the exploration phase. Negative cash flow from operations and reliance on equity financing or debt to fund projects suggest low capital efficiency, though this is common for early-stage resource companies.
Newrange Gold Corp. held CAD 323,771 in cash and equivalents as of FY2023-end, against total debt of CAD 40,000, indicating a modest debt burden. However, the limited cash reserves relative to annual operating losses may necessitate additional funding to sustain exploration efforts, posing liquidity risks.
Growth prospects hinge on successful resource delineation at its North Birch and Argosy projects, though no near-term production is anticipated. The company has no dividend policy, consistent with its focus on reinvesting scarce capital into exploration.
With a market cap of CAD 1.09 million, the company trades as a speculative bet on exploration success. The low beta of 0.611 suggests relative insulation from broad market swings, but valuation remains tied to gold price volatility and drill results.
Newrange Gold Corp.’s key advantage lies in its asset location in proven mining jurisdictions, but its outlook is highly uncertain. Success depends on securing financing, advancing projects, and navigating commodity cycles, with significant downside risk if exploration fails to yield viable resources.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
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 |