Data is not available at this time.
Elcora Advanced Materials Corp. operates as a junior exploration company focused on developing mineral properties, with a strategic pivot toward advanced materials critical for modern technologies. The company's core activities center on the exploration and potential development of high-purity graphite and vanadium assets, primarily located in Canada. Graphite is an essential material for lithium-ion batteries used in electric vehicles and energy storage systems, positioning Elcora within the burgeoning clean technology supply chain. The company's business model is inherently project-based, relying on successful exploration results to advance its assets toward a future production decision, which would generate revenue through mineral sales. As a small-cap entity on the TSX Venture Exchange, Elcora competes in a highly speculative segment of the basic materials sector, where success is contingent on technical execution, commodity prices, and the ability to secure development capital. Its market position is that of an early-stage developer, facing significant competition from both junior peers and major mining companies seeking to secure battery raw material sources. The long-term strategy involves proving the economic viability of its deposits to attract partners or acquisition interest, a common path for juniors in this capital-intensive industry.
For FY 2024, Elcora reported minimal revenue of approximately CAD 121 thousand, indicating the company is not yet in commercial production. The net loss was substantial at CAD 1.26 million, reflecting the high costs associated with ongoing exploration activities and corporate overhead without corresponding operational income. The negative operating cash flow of CAD 147 thousand further underscores the pre-revenue nature of the business, where expenditures consistently outpace any incidental income generated.
The company currently exhibits no earnings power, as evidenced by a significant negative EPS of CAD -0.08. Capital is primarily allocated to exploration and development, with capital expenditures of CAD 127 thousand. The business model is in a high-investment phase where capital efficiency is measured by the successful advancement of mineral assets rather than by traditional return metrics, which remain negative at this early stage.
Elcora's balance sheet reflects the financial profile of a development-stage company. It holds a minimal cash balance of approximately CAD 15 thousand against a total debt of CAD 1.13 million. This significant debt-to-cash position indicates a strained liquidity situation and a high reliance on future financing to fund ongoing operations and exploration programs, presenting considerable financial risk.
As a pre-revenue explorer, growth is measured by project advancement rather than financial metrics. The company does not pay a dividend, which is consistent with its stage of development, as all available capital is reinvested into exploration efforts to create long-term value through asset appreciation. Future growth is entirely dependent on successful exploration outcomes and the ability to secure additional funding.
With a market capitalization of approximately CAD 1.96 million, the market's valuation appears to ascribe modest value to the company's mineral property portfolio and its potential. The beta of 0.66 suggests the stock has been less volatile than the broader market, which may reflect its low liquidity and niche focus. The valuation primarily hinges on speculative expectations for the company's exploration projects rather than current financial performance.
Elcora's strategic position is tied to the global demand for battery metals, offering potential leverage to the energy transition. However, the outlook is highly uncertain, contingent upon successful exploration results, rising commodity prices, and the company's ability to navigate its challenging financial position to secure necessary capital for further development. The primary risk is the failure to advance its assets or secure funding, which could jeopardize its going concern status.
Company Filings (SEDAR+)
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
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 |