Data is not available at this time.
Excellon Resources Inc. operates as a silver-focused mining and exploration company with diversified mineral interests in Mexico, Canada, and Germany. The company’s core revenue model hinges on the extraction and sale of silver, lead, zinc, and gold, primarily from its flagship Platosa property in Durango, Mexico, alongside other strategic assets like the Kilgore and Oakley Projects in Idaho. Excellon’s market position is defined by its high-grade silver production and exploration upside, though its operational scale remains modest compared to larger peers in the precious metals sector. The company’s focus on tier-one jurisdictions, such as Mexico and Idaho, mitigates geopolitical risks while offering potential for resource expansion. However, its limited revenue diversification and reliance on exploration success expose it to commodity price volatility and funding challenges. Excellon’s niche positioning appeals to investors seeking leveraged exposure to silver, but its smaller operational footprint requires careful monitoring of cost efficiency and capital allocation.
Excellon reported no revenue for FY 2023, reflecting operational challenges or transitional phases in its mining activities. Despite this, the company posted a net income of CAD 6.53 million, likely driven by non-operating gains or accounting adjustments. Negative operating cash flow of CAD 747,000 underscores ongoing investment needs, while the absence of capital expenditures suggests deferred development or exploration spending.
The company’s diluted EPS of CAD 0.15 indicates modest earnings power relative to its share count, though this may not reflect recurring operational performance. With no revenue and negative operating cash flow, capital efficiency remains a concern, requiring closer scrutiny of future project economics and funding strategies to sustain exploration and development efforts.
Excellon’s balance sheet shows limited liquidity, with CAD 1.36 million in cash and equivalents against CAD 4.5 million in total debt. The absence of revenue amplifies refinancing risks, though the debt level appears manageable if exploration successes attract additional capital. The company’s financial health hinges on its ability to monetize assets or secure funding for development.
Growth prospects rely heavily on exploration success and commodity price trends, with no dividends paid in FY 2023. The company’s focus on high-grade silver assets offers leverage to rising metal prices, but its lack of near-term production visibility tempers growth expectations. Shareholder returns are likely deferred until operational cash flows stabilize.
With a market cap of CAD 18.5 million and a beta of 1.53, Excellon is priced as a high-risk, high-reward exploration play. The market appears to discount its near-term revenue challenges, instead valuing its asset potential and silver price exposure. Investors should weigh its speculative appeal against execution risks.
Excellon’s strategic advantage lies in its high-grade silver assets and jurisdictional diversification, but its outlook is contingent on securing funding and advancing projects. Success in resource expansion or partnerships could re-rate the stock, though persistent operational hurdles may limit upside. The company remains a speculative bet on silver’s long-term fundamentals.
Company filings, Toronto Stock Exchange 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 |