Data is not available at this time.
Banyan Gold Corp. operates as a mineral exploration company focused exclusively on precious metals discovery and development within Canada's Yukon Territory. The company's core business model centers on acquiring, exploring, and advancing high-potential gold properties through systematic geological work, with the ultimate objective of defining economically viable mineral resources that can be developed into mines or attract acquisition interest from major producers. Banyan's flagship AurMac Project represents its primary asset, encompassing 9,230 hectares in the prolific Mayo Mining District, a region known for its gold endowment. The company generates no operating revenue, instead funding exploration through equity financings, strategic partnerships, and warrant exercises, typical of junior exploration firms. Banyan competes in the highly speculative junior gold exploration sector, where success depends on technical expertise, capital market access, and the ability to demonstrate project potential through drilling results and resource estimates. Its market position is that of an early-stage explorer with concentrated land holdings in a recognized mining jurisdiction, positioning it for potential discovery upside or strategic interest from larger mining companies seeking growth opportunities.
As a pre-revenue exploration company, Banyan Gold reported no revenue for the period, reflecting its development-stage status. The company recorded a net loss of CAD 4.3 million, consistent with the capital-intensive nature of mineral exploration activities. Operating cash flow was positive at CAD 0.6 million, though this was significantly outweighed by substantial capital expenditures of CAD 8.9 million directed toward advancing its AurMac Project. This financial profile is characteristic of junior mining companies actively investing in exploration before reaching production.
Banyan's earnings power remains unrealized, with negative EPS of CAD -0.0144 reflecting the company's pre-production phase. Capital efficiency metrics are primarily measured through exploration progress rather than traditional returns, with significant investment directed toward resource definition drilling and technical studies. The company's ability to deploy capital effectively is demonstrated through advancing its mineral properties rather than generating current earnings, with success contingent on future resource growth and project advancement.
The company maintains a debt-free balance sheet with CAD 13.8 million in cash and equivalents, providing substantial liquidity for ongoing exploration programs. With no debt obligations, financial risk is minimized, though the company remains dependent on equity markets for future funding. The cash position appears adequate to support near-term exploration activities while maintaining financial flexibility in a capital-intensive industry characterized by lengthy development timelines.
Growth is measured through exploration milestones rather than financial metrics, with focus on expanding the AurMac Project's resource base and advancing technical studies. The company does not pay dividends, consistent with its development-stage status where all capital is reinvested into exploration activities. Future growth depends on successful resource expansion, positive metallurgical results, and ultimately demonstrating project economics that could lead to development decisions or strategic transactions.
With a market capitalization of approximately CAD 260 million, valuation reflects investor expectations for future resource growth and project potential rather than current financial performance. The elevated beta of 1.714 indicates high sensitivity to gold price movements and exploration news flow, typical for junior mining stocks. Market expectations are centered on successful exploration outcomes that could significantly enhance project value through resource definition and economic studies.
Banyan's strategic advantages include its focused land position in a mining-friendly jurisdiction, technical expertise in Yukon geology, and a debt-free balance sheet providing operational flexibility. The outlook remains contingent on exploration success, gold price trends, and capital market conditions. Near-term catalysts include drilling results, resource updates, and potential partnership developments that could de-risk the project and create value for shareholders in this high-risk, high-reward investment category.
Company financial statementsTSXV filingsCorporate disclosure documents
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 |