Data is not available at this time.
Ascot Resources Ltd. is a mineral development and exploration company focused on gold, silver, copper, and molybdenum deposits in North America. The company operates primarily in British Columbia and Washington State, with key assets including the Premier Gold and Red Mountain projects. These projects, spanning over 25,000 hectares, position Ascot as a mid-tier player in the precious metals sector, leveraging high-potential exploration zones in mining-friendly jurisdictions. Ascot’s revenue model hinges on advancing its development-stage projects toward production, with future cash flows expected from mining operations. The company’s strategic focus on gold aligns with broader market demand for safe-haven assets, though its pre-production status exposes it to commodity price volatility and funding risks. Competing against established miners and junior explorers, Ascot must balance capital efficiency with aggressive exploration to differentiate itself. Its 100% ownership of key properties provides control over development timelines, but execution risks remain high given the capital-intensive nature of mining.
Ascot reported revenue of CAD 15.4 million in the latest fiscal year, primarily from non-core gravel operations, while its net loss widened to CAD 31.5 million due to exploration and development costs. Negative operating cash flow (CAD 5.7 million) and high capital expenditures (CAD 153.4 million) reflect its pre-production stage, with efficiency metrics skewed by upfront investments in resource definition and feasibility studies.
The company’s diluted EPS of CAD -0.046 underscores its lack of earnings power in the current phase. Capital efficiency is challenged by negative free cash flow, with significant outlays directed toward advancing the Premier Gold project. Until production commences, Ascot’s ability to generate returns hinges on successful project financing and operational execution.
Ascot holds CAD 28 million in cash against CAD 44 million in total debt, indicating a leveraged position typical of development-stage miners. The balance sheet reflects heavy investment in property and equipment, with liquidity dependent on equity raises or debt refinancing. Financial health remains precarious until sustainable cash flows materialize from mining operations.
Growth is tied to project development, with no dividends paid due to reinvestment needs. The company’s trajectory depends on achieving production milestones at Premier Gold, which could unlock valuation upside. Until then, shareholder returns are likely deferred, with capital allocated to de-risking assets.
The CAD 118.8 million market cap prices in exploration potential but discounts execution risks. A beta of 1.39 reflects high sensitivity to gold prices and equity market sentiment. Investors appear to await clarity on project timelines and funding before ascribing higher value.
Ascot’s key advantage lies in its high-grade gold projects in stable jurisdictions, but the outlook remains speculative pending production ramp-up. Success hinges on securing financing, managing cost inflation, and navigating permitting processes. Near-term volatility is expected until operational milestones are met.
Company filings, TSX disclosures
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 |