Data is not available at this time.
Imagine Lithium Inc. operates as a junior mineral exploration company focused on acquiring and developing lithium properties in North America, positioning itself within the critical minerals sector essential for the global energy transition. The company's primary asset is its 100% owned Jackpot Lithium property situated in the Thunder Bay mining district of Ontario, Canada, a region gaining recognition for its lithium potential. As an early-stage exploration entity, Imagine Lithium generates no operating revenue and relies entirely on equity financing to fund systematic exploration programs aimed at defining mineral resources. The company's strategic focus centers on advancing the Jackpot project through methodical drilling, sampling, and technical analysis to establish economic viability. This high-risk, high-reward business model is characteristic of junior mining ventures that seek to create shareholder value through mineral discovery rather than production. Imagine Lithium competes in a crowded space of micro-cap exploration companies targeting battery metals, differentiating itself through specific project geology and management's technical expertise. The company's market position remains speculative, entirely dependent on successful exploration outcomes and the volatile lithium market dynamics driven by electric vehicle adoption rates.
As a pre-revenue exploration company, Imagine Lithium reported no operating revenue for the period, which is typical for junior mineral explorers in the development phase. The company recorded a net income of CAD 269,126, though this positive result likely stems from non-operating items such as investment gains or accounting adjustments rather than core business activities. Operating cash flow was negative CAD 740,208, reflecting substantial expenditures on exploration programs and corporate overhead without corresponding revenue streams. The minimal capital expenditures of CAD 9,532 suggest limited property development activities during this reporting period.
Imagine Lithium currently lacks sustainable earnings power, as evidenced by its nil revenue and negative operating cash flow. The diluted EPS of CAD 0.001 is nominal and not indicative of operational profitability. Capital efficiency metrics are challenging to assess meaningfully for exploration-stage companies, as significant capital is deployed toward long-term resource definition rather than immediate returns. The company's ability to generate future earnings depends entirely on successful resource delineation and eventual project development or monetization.
The company maintains a debt-free balance sheet with no total debt outstanding, reducing financial risk during the capital-intensive exploration phase. Cash and equivalents stood at CAD 108,374, representing a relatively modest position that will require additional financing to sustain ongoing exploration activities. With 277.16 million shares outstanding, the equity-heavy capital structure provides flexibility but also indicates potential dilution from previous fundraising efforts. The balance sheet reflects typical characteristics of a junior explorer with limited tangible assets beyond mineral property interests.
Growth prospects are entirely tied to exploration success at the Jackpot Lithium property, with no historical production or revenue trends to analyze. The company maintains no dividend policy, consistent with pre-production mineral explorers that reinvest all available capital into property advancement. Future growth depends on technical success in expanding the resource base, securing development partnerships, or demonstrating economic viability sufficient to attract acquisition interest. The company's trajectory remains highly speculative until meaningful mineral resources are formally established.
With a market capitalization of approximately CAD 10.2 million, the valuation primarily reflects speculative potential rather than fundamental financial metrics. The beta of 1.02 indicates stock volatility roughly in line with the broader market, though micro-cap resource stocks typically experience heightened price swings. Market expectations are centered on exploration results from the Jackpot property and lithium price trends, rather than conventional earnings-based valuation parameters common to established companies.
Imagine Lithium's strategic position hinges on its 100% ownership of the Jackpot Lithium property in a mining-friendly jurisdiction with established infrastructure. The outlook remains highly uncertain, contingent on successful exploration outcomes, lithium market dynamics, and the company's ability to secure necessary financing for advanced work programs. Key challenges include competing for investor attention in a saturated junior mining sector and navigating the capital-intensive path from exploration to potential development without revenue streams to support operations.
Company public filingsTSXV disclosures
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
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 |