Data is not available at this time.
Black Iron Inc. is a Canadian-based exploration and development company focused on advancing its Shymanivske iron ore project in Ukraine. The company operates in the industrial materials sector, specifically within iron ore, a critical input for steel production. Its core revenue model hinges on the eventual extraction and sale of high-grade iron ore, though it remains pre-revenue as it navigates development and financing stages. The Shymanivske project, covering 2.56 square kilometers, is strategically located in Krivyi Rih, a region known for its iron ore deposits, positioning Black Iron in a resource-rich but geopolitically sensitive area. The company’s market position is speculative, given its early-stage status and reliance on project execution amid global iron ore price volatility and regional instability. Black Iron’s long-term viability depends on securing funding, operational permits, and offtake agreements to transition from exploration to production. The company competes indirectly with established iron ore miners but differentiates itself through its high-potential asset in a traditionally productive region.
Black Iron reported no revenue in FY 2023, reflecting its pre-production status. The company posted a net loss of CAD 1.58 million, with diluted EPS of -CAD 0.0052, underscoring its reliance on external financing to sustain operations. Operating cash flow was negative at CAD 2.04 million, with no capital expenditures recorded, indicating minimal activity beyond administrative and exploratory costs.
The company’s earnings power remains unrealized, as it lacks operational income. Capital efficiency is constrained by its exploration-phase model, with negative cash flows and no near-term path to profitability. The absence of capital expenditures suggests deferred project development, likely due to funding or geopolitical challenges.
Black Iron’s balance sheet shows limited liquidity, with CAD 1.78 million in cash and equivalents against CAD 0.54 million in total debt. The modest cash position and lack of revenue raise concerns about its ability to fund ongoing operations without additional equity or debt financing. Financial health is precarious, given its reliance on external capital to advance its project.
Growth is contingent on the Shymanivske project’s progression, which faces significant execution risks. The company has no dividend policy, typical of pre-revenue exploration firms, and reinvests all available capital into development efforts. Shareholder returns are speculative, tied to future project milestones or potential asset sales.
With a market cap of CAD 39.5 million, Black Iron’s valuation reflects investor optimism about its asset potential, despite operational and geopolitical uncertainties. The high beta of 2.443 indicates significant volatility, aligning with its speculative profile. Market expectations hinge on project advancement, though timelines remain unclear.
Black Iron’s key advantage lies in its high-grade iron ore asset in a resource-rich region, but geopolitical risks in Ukraine pose material challenges. The outlook is highly uncertain, dependent on financing, permitting, and stability in the region. Success would require strategic partnerships or offtake agreements to de-risk the project and attract capital.
Company filings, Toronto 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 |