Data is not available at this time.
Greenheart Gold Inc. is a junior mineral exploration company focused exclusively on gold discovery within the prolific Guiana Shield geological region of South America. The company's entire operational strategy centers on its flagship Majorodam Project located in Suriname, representing a pure-play exploration venture with no current production revenue. As an early-stage explorer, Greenheart Gold operates within the high-risk, high-reward segment of the basic materials sector, targeting greenfield opportunities in underexplored territories known for their gold endowment potential. The company's market position is that of a micro-cap exploration specialist, competing for investor capital against numerous other junior miners while leveraging its first-mover advantage in specific Surinamese concessions. Its business model relies entirely on equity financing to fund systematic exploration programs aimed at defining mineral resources that could eventually attract acquisition interest from major mining companies or justify advancement toward development. This positioning requires meticulous capital allocation toward geological surveys, drilling campaigns, and technical studies to systematically de-risk the asset and demonstrate economic potential.
As a pre-revenue exploration company, Greenheart Gold reported no operating revenue for the period, which is typical for junior miners in the discovery phase. The company recorded a net loss of CAD 4.3 million, reflecting the substantial costs associated with maintaining exploration licenses, conducting geological programs, and covering administrative overhead. Operating cash flow was negative CAD 2.5 million, indicating the company is consuming capital to advance its exploration assets without generating internal cash generation. Capital expenditures of CAD 190,152 were relatively modest, suggesting focused spending on targeted exploration activities rather than large-scale development.
The company currently demonstrates negative earnings power with a diluted EPS of -CAD 0.0281, consistent with its pre-production status. Capital efficiency metrics cannot be meaningfully assessed without revenue generation, though the company maintains a disciplined approach to exploration budgeting. The negative operating cash flow indicates that substantial external financing will be required to continue exploration programs until a commercially viable resource can be defined. The modest capital expenditure level suggests careful prioritization of exploration activities within available funding constraints.
Greenheart Gold maintains a strong liquidity position with CAD 46.4 million in cash and equivalents, providing substantial runway for continued exploration activities. The company carries no debt, which is advantageous for a junior explorer as it eliminates interest obligations and preserves financial flexibility. The cash balance represents significant funding relative to the current burn rate, suggesting the company is well-positioned to execute its near-term exploration plans without immediate need for additional financing. This conservative balance sheet structure is typical of well-funded exploration companies in the early stages of asset development.
As an exploration-stage company, Greenheart Gold's growth trajectory is measured by technical milestones rather than financial metrics. The company focuses on advancing the Majorodam Project through systematic exploration to define mineral resources. No dividend payments are made, which is appropriate for a company reinvesting all available capital into exploration activities. Future growth depends entirely on successful exploration outcomes that could lead to resource definition, partnership opportunities, or eventual project development. The company's valuation will be driven by exploration results rather than traditional financial growth indicators.
With a market capitalization of approximately CAD 230.6 million, the market appears to be assigning significant value to the exploration potential of the Majorodam Project despite the company's pre-revenue status. The negative beta of -0.97 suggests the stock may exhibit counter-cyclical behavior relative to the broader market, potentially reflecting gold's traditional safe-haven characteristics. This valuation implies substantial investor expectations for successful exploration outcomes that could transform the project's economic potential. The premium to net asset value typically reflects the optionality value embedded in early-stage exploration assets.
Greenheart Gold's strategic advantage lies in its focused exploration approach within the mineral-rich Guiana Shield, a region with established gold potential. The company's prospects depend entirely on technical success at the Majorodam Project, with the outlook hinging on exploration results that could either validate the asset's potential or necessitate strategic reconsideration. The substantial cash position provides operational runway, while the debt-free structure offers financial flexibility. Success will be measured by the ability to define economically viable mineral resources that could attract development partners or acquisition interest from larger mining companies seeking growth assets.
Company financial statementsPublic market 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 |