Data is not available at this time.
Vista Gold Corp. operates as a gold exploration and development company, primarily focused on advancing its flagship Mt Todd gold project in Australia's Northern Territory. The company specializes in evaluating and acquiring high-potential gold assets, leveraging geological expertise to identify economically viable deposits. As a junior mining firm, Vista Gold does not yet generate revenue from production, relying instead on strategic partnerships, equity financing, and project development to create long-term value. The gold mining sector is highly competitive, with significant capital requirements and regulatory hurdles, but Vista Gold differentiates itself through its disciplined approach to resource evaluation and its focus on tier-one jurisdictions like Australia. The company's market position hinges on the successful advancement of Mt Todd, which, if developed, could transition Vista Gold from an explorer to a producer, enhancing its appeal to investors seeking exposure to gold price upside.
Vista Gold Corp. currently reports no revenue, as it remains in the pre-production phase. The company's net income of $11.25 billion for the period appears anomalous and may reflect one-time accounting adjustments or non-operating gains, given its exploration-stage status. Operating cash flow was negative at -$5.74 million, consistent with ongoing project evaluation and corporate overhead costs, while capital expenditures of -$2.1 million suggest measured investment in its assets.
The company's diluted EPS of $92.06 is incongruent with its pre-revenue stage and likely stems from extraordinary items rather than operational performance. As an exploration-focused entity, Vista Gold's capital efficiency is best assessed by its ability to advance Mt Todd toward feasibility and financing, with current cash burn rates indicating a need for additional funding to sustain operations and development activities.
Vista Gold maintains a debt-free balance sheet, with $16.95 million in cash and equivalents providing near-term liquidity. The absence of leverage reduces financial risk, but the company's ability to secure additional funding—whether through equity issuance or strategic partnerships—will be critical to advancing its projects without diluting shareholders excessively.
Growth prospects are tied entirely to the development of Mt Todd, with no near-term production or dividend expectations. The company's trajectory depends on permitting progress, feasibility studies, and gold price trends. Given its stage, Vista Gold does not pay dividends, reinvesting all available capital into project advancement and exploration activities.
With a market cap of $159 million, Vista Gold is valued on speculative potential rather than current cash flows. The beta of 1.078 suggests moderate sensitivity to market movements, with investors pricing in exploration upside and gold price exposure. Valuation hinges on Mt Todd's resource scale and the company's ability to attract development capital.
Vista Gold's key advantage lies in its focus on a single, large-scale asset in a mining-friendly jurisdiction, reducing geopolitical risk. The outlook remains speculative, contingent on gold market conditions and the company's ability to advance Mt Todd toward production. Success would require significant capital and operational execution, making the stock suitable only for risk-tolerant investors with a long-term horizon.
Company filings, market 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 |