Data is not available at this time.
Klondike Silver Corp. operates as a junior mineral exploration company focused on the acquisition and development of silver-dominant properties in British Columbia, Canada. The company's core asset is the 100%-owned Slocan Silver Camp, a substantial land package spanning approximately 116 square kilometers in a historically productive mining region. As an exploration-stage entity, Klondike Silver's business model centers on advancing its mineral claims through systematic exploration programs, including geological mapping, sampling, and drilling campaigns, with the objective of defining economically viable mineral resources. The company operates within the highly speculative junior mining sector, where success depends on technical discovery, capital markets access, and commodity price cycles. Its market position is that of a micro-cap exploration play, targeting silver, lead, and zinc mineralization in a known geological belt, competing for investor attention against numerous other junior miners with varying stages of project advancement and resource definition.
As an exploration-stage company, Klondike Silver generated no revenue during the fiscal year ending May 31, 2024, which is typical for pre-production mineral developers. The company reported a substantial net loss of approximately CAD 1.07 million, reflecting the high costs associated with mineral exploration activities and corporate overhead without offsetting income streams. Operating cash flow was marginally positive at CAD 7,810, though this was significantly overshadowed by substantial capital expenditures of CAD 202,653 directed toward advancing its mineral properties.
Klondike Silver currently lacks earnings power due to its pre-revenue status, with diluted earnings per share deeply negative. The company's capital efficiency metrics are challenging to assess traditionally, as substantial investments in exploration represent high-risk bets on future resource discovery rather than immediate productive assets. The negative earnings reflect the speculative nature of mineral exploration, where capital is deployed against geological potential rather than current productive capacity.
The company maintains a minimal cash position of CAD 1,426, indicating constrained liquidity relative to its ongoing exploration activities and corporate expenses. Total debt stands at approximately CAD 2.84 million, creating a significant leverage position for a company without revenue generation. This financial structure suggests dependence on future equity financing or strategic partnerships to fund continued operations and exploration programs, presenting substantial financial risk given the company's stage of development.
Growth prospects are entirely tied to exploration success and the ability to advance the Slocan Silver Camp toward resource definition and eventual economic viability. The company maintains a zero dividend policy, consistent with its exploration-stage status where all available capital is reinvested into property advancement. Future growth depends on successful exploration results, commodity price movements, and the company's capacity to secure additional funding for sustained development activities.
With a market capitalization of approximately CAD 8.07 million, the market valuation reflects speculative expectations about the company's mineral potential rather than current financial performance. The high beta of 1.938 indicates significant volatility and sensitivity to market sentiment, particularly toward junior mining stocks and silver price fluctuations. This valuation embodies the risk-reward profile typical of exploration-stage companies where substantial upside potential exists alongside high failure probability.
Klondike Silver's primary strategic advantage lies in its control of a substantial, consolidated land position in a historically mineralized district. The outlook remains highly speculative, contingent on successful exploration outcomes, favorable silver market conditions, and continued access to development capital. The company faces significant challenges typical of junior explorers, including funding constraints, geological uncertainty, and exposure to volatile metal prices, which will determine its ability to advance toward resource definition and potential production.
Company public filingsTSXV disclosures
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 |