Data is not available at this time.
Denarius Metals Corp. operates as a junior mineral exploration company focused on acquiring and developing precious and base metal projects in mining-friendly jurisdictions. The company's core revenue model is predicated on advancing its portfolio of exploration assets through systematic drilling and resource definition to create shareholder value, with the ultimate goal of discovering economically viable deposits that can be developed into producing mines or attract acquisition interest from major mining companies. Denarius maintains strategic positioning in established mining districts in Spain and Colombia, leveraging historical data and existing infrastructure to de-risk its exploration programs. The company's flagship Lomero project in Spain's Iberian Pyrite Belt and its Colombian assets in the Segovia-Remedios and Titiribi districts represent promising opportunities in regions with significant mining heritage. As a micro-cap explorer, Denarius competes in the highly speculative junior mining sector where success depends on technical execution, funding availability, and commodity price cycles.
As a pre-revenue exploration company, Denarius generated no operating revenue during the period, reflecting its development-stage status. The company reported a net loss of CAD 9.4 million, consistent with the capital-intensive nature of mineral exploration where significant expenditures precede revenue generation. Operating cash flow was negative CAD 4.0 million, while capital expenditures of CAD 11.2 million demonstrate substantial investment in advancing its project portfolio through drilling and technical studies.
Denarius exhibits no current earnings power given its pre-production status, with diluted EPS of CAD -0.13 reflecting the exploratory phase of operations. The company's capital efficiency must be evaluated through exploration success metrics rather than traditional financial returns, with value creation dependent on resource definition and project advancement. Substantial capital investments are required before the company can transition to revenue-generating operations.
The company maintains a constrained financial position with CAD 1.1 million in cash against total debt of CAD 30.7 million, indicating limited liquidity for ongoing exploration activities. This debt-to-equity structure suggests reliance on future financing to fund operations and advance projects. The balance sheet reflects the high-risk profile typical of junior explorers, with financial health contingent on successful capital raises or strategic partnerships.
Growth is measured through exploration milestones rather than financial metrics, with progress dependent on technical results from the Lomero, Guia Antigua, and Zancudo projects. The company maintains no dividend policy, consistent with its development-stage status where all capital is reinvested into exploration activities. Future growth trajectories will be determined by exploration success, funding availability, and strategic decisions regarding project development or partnership opportunities.
With a market capitalization of approximately CAD 36.6 million, valuation reflects speculative expectations for exploration success rather than current financial performance. The beta of 0.675 suggests moderate volatility relative to the market, though junior mining stocks typically carry higher risk. Market pricing incorporates anticipation of positive drilling results and resource definition that could significantly revalue the company's project portfolio.
Denarius's strategic advantage lies in its portfolio of projects in proven mining districts with existing infrastructure, reducing technical risk. The outlook is heavily dependent on exploration results, commodity prices, and financing success. Near-term catalysts include drilling results from flagship projects, while long-term viability requires transitioning at least one project toward economic feasibility and production decisions in a challenging capital market environment for junior miners.
Company description and financial data providedTSXV filingsCorporate disclosures
show cash flow forecast
| Fiscal year | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | |
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 |