Data is not available at this time.
Gungnir Resources Inc. operates as a junior mineral exploration company focused on acquiring and evaluating mineral properties in Scandinavia, primarily within the prospective mining regions of northern Sweden. The company's core revenue model is entirely exploration-driven, relying on capital markets funding to advance its projects through various exploration stages with the ultimate goal of discovery and potential future development or joint venture partnerships. Gungnir's principal asset is the Knaften property, a significant land package covering approximately 4,887 hectares that hosts multiple mineralization targets for gold, nickel, copper, and cobalt. Operating in the highly competitive junior mining sector, the company maintains a focused strategy on underexplored but geologically favorable terrains, positioning itself as an early-stage opportunity for investors seeking exposure to European critical minerals and precious metals exploration. The company's market position reflects that of a micro-cap exploration play, where value creation is contingent upon successful drill results and technical milestones rather than current production, requiring careful risk assessment regarding geological potential and funding capabilities in volatile commodity markets.
As a pre-revenue exploration company, Gungnir generated no operating revenue during the period, which is typical for junior miners focused solely on property evaluation. The company reported a net loss of CAD 565,000, reflecting the substantial costs associated with maintaining mineral claims, conducting exploration programs, and covering administrative expenses. With negative operating cash flow of CAD 647,788, the company demonstrates the characteristic cash-intensive nature of mineral exploration, where capital efficiency is measured by the strategic allocation of limited resources toward advancing key projects rather than traditional profitability metrics.
Gungnir's earnings power remains entirely prospective, contingent upon future mineral discoveries and successful project advancement. The diluted EPS of -CAD 0.0047 reflects the early-stage nature of operations where shareholder value is eroded through necessary exploration expenditures. Capital efficiency must be evaluated through the lens of geological progress rather than financial returns, with the company's ability to strategically deploy its limited cash reserves toward high-potential targets being the critical measure of effective capital allocation in this development phase.
The company maintains a debt-free balance sheet with cash and equivalents of CAD 657,737, providing limited runway for ongoing exploration activities. With no long-term debt obligations, Gungnir's financial health is primarily dependent on its ability to secure additional financing through equity markets to fund future work programs. The modest cash position relative to annual cash burn rates indicates a need for near-term capital raises to maintain operational momentum and property obligations.
Growth for Gungnir is measured through technical milestones rather than financial metrics, with value accretion dependent on successful exploration results at its Knaften property. The company maintains no dividend policy, consistent with exploration-stage firms that reinvest all available capital into project advancement. Shareholder returns are entirely tied to potential capital appreciation resulting from discovery success or strategic transactions, with the company's progress tracked through drill results and resource definition rather than revenue expansion.
With a market capitalization of approximately CAD 3.0 million, Gungnir's valuation reflects the high-risk, high-reward profile typical of junior exploration companies. The negative beta of -1.021 suggests price movement that is inversely correlated with broader market trends, potentially indicating speculative trading characteristics. Market expectations are primarily focused on exploration outcomes rather than financial performance, with valuation heavily influenced by technical results, commodity price movements, and investor sentiment toward early-stage mineral plays.
Gungnir's strategic advantage lies in its focused land position in Sweden's emerging mineral districts, which offer favorable geology and mining-friendly jurisdiction. The outlook remains highly speculative, dependent on successful exploration results and the company's ability to secure funding to advance its projects. Near-term catalysts would include drill results from the Knaften property and potential strategic partnerships that could provide validation and additional capital for accelerated exploration programs in this underexplored region.
Company disclosure documentsTSXV filings
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 |