Data is not available at this time.
Great Panther Mining Limited is a precious metals mining and exploration company focused on gold, silver, and base metals. The company operates three primary mines: the Tucano gold mine in Brazil, the Guanajuato mine complex and Topia mine in Mexico, and the Coricancha mine complex in Peru. Its revenue model is driven by the extraction and sale of precious metals, with operations spanning multiple jurisdictions, providing geographic diversification but also exposure to varying regulatory and operational risks. The company’s market position is that of a mid-tier producer in the competitive gold and silver mining sector, where scale and cost efficiency are critical. Great Panther’s exploration projects, including El Horcón and Santa Rosa in Mexico, indicate a focus on resource expansion, though execution risks remain. The company’s shift from silver to a broader precious metals focus in 2019 reflects strategic adaptation to market dynamics, but its smaller size relative to industry leaders limits its bargaining power and economies of scale.
In FY 2021, Great Panther reported revenue of CAD 185.7 million, but net losses of CAD 42.2 million, reflecting operational challenges and cost pressures. The diluted EPS of -1.55 CAD underscores profitability struggles, while negative operating cash flow (-0.7 million CAD) and significant capital expenditures (-44.0 million CAD) highlight cash burn. These metrics suggest inefficiencies in converting revenue into sustainable earnings, likely due to high production costs and volatile commodity prices.
The company’s negative earnings and cash flow indicate weak earnings power, exacerbated by capital-intensive operations. With a capital expenditure of CAD 44.0 million against negative operating cash flow, Great Panther relies on external financing to sustain operations. The lack of positive free cash flow generation raises concerns about long-term capital efficiency, particularly given the cyclical nature of precious metals markets.
Great Panther’s balance sheet shows CAD 47.7 million in cash against CAD 57.1 million in total debt, indicating limited liquidity buffers. The net debt position, though modest, is concerning given the company’s cash flow challenges. With no dividend payouts, the focus remains on funding operations and exploration, but the financial health appears strained without consistent profitability or stronger cash reserves.
Growth is tied to exploration success and operational improvements, but FY 2021 results show setbacks. The absence of dividends aligns with the company’s reinvestment priorities, though sustained losses may deter investor confidence. Precious metals price volatility adds uncertainty to future revenue growth, while execution risks in expanding reserves and optimizing mines remain key hurdles.
With a negative EPS and no market cap data available, valuation metrics are challenging to assess. The high beta (1.95) reflects significant volatility and sensitivity to gold price movements. Investors likely price in high risk due to operational instability and reliance on commodity cycles, limiting upside without clear profitability improvements.
Great Panther’s diversified asset base across Brazil, Mexico, and Peru provides geographic risk mitigation, but operational execution remains critical. The outlook hinges on cost containment, exploration success, and favorable metal prices. Without sustained operational turnaround, the company may face continued financial strain, though strategic resource expansion could offer long-term upside if managed effectively.
Company filings, Toronto Stock Exchange disclosures
show cash flow forecast
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | |
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 |