Data is not available at this time.
Angkor Resources Corp. operates as a junior exploration company focused on discovering and developing mineral and energy resources in Cambodia. The company's core revenue model is entirely exploration-driven, relying on capital markets funding to advance its projects with the objective of making significant discoveries that can be monetized through joint ventures, asset sales, or future production. Its primary assets include a 266-square-kilometer land package for gold, silver, and copper exploration, alongside a substantial 7,300-square-kilometer oil and gas concession, positioning it as a notable player in Cambodia's emerging resource sector. Within the competitive junior mining and energy sector, Angkor distinguishes itself through its first-mover advantage and extensive license holdings in a relatively underexplored jurisdiction. The company's strategy involves systematic exploration to demonstrate asset value and attract partnership or acquisition interest from larger mining and energy firms, a common path for junior explorers seeking to mitigate the high risks and capital requirements of development. Its market position is that of a high-risk, high-potential venture, typical of early-stage exploration companies whose success is contingent on technical execution and commodity price cycles.
As a pre-revenue exploration company, Angkor Resources reported no revenue for the period, which is consistent with its stage of development. The company recorded a net loss of CAD 0.62 million, reflecting the ongoing costs of its exploration programs and corporate operations. Operating cash flow was significantly negative at CAD -1.11 million, underscoring the cash-intensive nature of mineral and energy exploration before any commercial production is achieved.
The company's earnings power is currently negative, with a diluted loss per share of CAD 0.0034, as it is in a capital deployment phase focused on exploration. Capital expenditures of CAD -0.19 million indicate active investment in its asset base. The primary measure of capital efficiency at this stage is the advancement of its projects toward increasing their resource potential and market value rather than generating returns.
Angkor's balance sheet reflects the financial profile of a junior explorer, with a modest cash position of CAD 0.17 million against total debt of CAD 5.98 million. This debt level, relative to its market capitalization of approximately CAD 50.5 million, indicates a leveraged capital structure that is common for companies funding exploration through debt and equity. Financial health is dependent on its ability to secure additional funding to continue operations.
Growth is measured by exploration progress and asset development rather than financial metrics. The company does not pay a dividend, which is standard for exploration-stage firms that reinvest all available capital into project advancement. Future growth is contingent on successful exploration results and the ability to transition projects to more advanced stages, which would potentially attract development partners or funding.
The market capitalization of approximately CAD 50.5 million values the company based on the perceived potential of its Cambodian exploration licenses. A negative beta of -0.334 suggests a historical low correlation with the broader market, which may be characteristic of speculative resource stocks. This valuation inherently reflects high-risk expectations of future discovery and successful project monetization.
Angkor's strategic advantage lies in its extensive, early-mover land position in a frontier jurisdiction. The outlook is inherently speculative, tied directly to exploration outcomes and commodity prices. Success depends on technical execution, securing ongoing financing, and ultimately proving the economic viability of its resources to create value for shareholders through strategic transactions.
Company DescriptionFinancial Data Provided
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 |