Data is not available at this time.
Independence Gold Corp. operates as a junior mineral exploration company focused on discovering and developing precious metal deposits in North America. The company's core business model centers on acquiring and exploring mineral properties with gold and silver potential, primarily through early-stage exploration activities. Independence Gold maintains a portfolio of strategic properties in mining-friendly jurisdictions, including the 3Ts project in British Columbia's Nechako Plateau and multiple properties in Yukon's Whitehorse mining district. As an exploration-stage company, it generates no revenue from operations and relies entirely on equity financing to fund its exploration programs. The company competes in the highly speculative junior mining sector, where success depends on technical expertise, capital allocation, and the ability to advance projects through the discovery pipeline. Its market position reflects that of a typical micro-cap explorer, focused on creating shareholder value through mineral resource definition rather than production.
As an exploration-stage company, Independence Gold reported no revenue for the period, which is consistent with its pre-production status. The company recorded a net loss of CAD 5.46 million, reflecting the substantial costs associated with mineral exploration activities and corporate operations. Operating cash flow was negative CAD 4.56 million, indicating significant cash consumption as the company advances its exploration programs. Capital expenditures were minimal at CAD 3,474, suggesting that most spending was directed toward exploration work rather than fixed asset acquisition.
Independence Gold currently lacks earnings power due to its pre-revenue status, with diluted earnings per share of CAD -0.0309. The company's capital efficiency must be evaluated through its ability to deploy exploration capital toward discovering economically viable mineral deposits. With negative operating cash flow and minimal capital expenditures, the company's focus remains on grassroots exploration rather than production-oriented investments. The primary measure of capital efficiency at this stage is the technical success of exploration programs in adding value to mineral properties.
The company maintains a strong liquidity position with CAD 9.73 million in cash and equivalents, providing runway for continued exploration activities. Total debt is minimal at CAD 244,569, resulting in a nearly debt-free balance sheet typical of junior exploration companies. With 176.3 million shares outstanding, the equity-heavy capital structure reflects the funding model common in the exploration sector. The balance sheet appears adequately positioned to support near-term exploration programs without immediate financing requirements.
Growth for Independence Gold is measured through project advancement rather than financial metrics, with the company focused on expanding its mineral resource base through systematic exploration. The company maintains no dividend policy, which is standard for exploration-stage firms that reinvest all available capital into property evaluation and development. Future growth prospects depend entirely on successful exploration outcomes and the ability to advance projects toward economic viability. Shareholder returns are contingent on value creation through discovery rather than income distribution.
With a market capitalization of approximately CAD 38.2 million, the company's valuation reflects market expectations for its exploration portfolio rather than current financial performance. The beta of 0.407 suggests lower volatility relative to the broader market, potentially indicating investor perception of the company's early-stage risk profile. Valuation metrics based on earnings or revenue are not applicable, with market value primarily driven by speculative interest in the company's mineral properties and exploration potential.
Independence Gold's strategic advantages include its portfolio of properties in established mining jurisdictions and focus on precious metals exploration. The company's outlook remains contingent on exploration success, with the potential for significant value creation through mineral discovery. Near-term challenges include the inherent risks of mineral exploration and dependence on equity markets for funding. The company's future will be determined by its ability to successfully advance its projects and potentially attract partnership interest from larger mining companies.
Company financial statementsTSXV 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 |