Data is not available at this time.
Kintavar Exploration Inc. operates as a junior mineral exploration company focused on discovering and developing base and precious metal deposits in Quebec, Canada. The company's core revenue model is bifurcated between mineral exploration activities and outdoor outfitting services, though exploration remains its primary strategic focus. Kintavar's flagship asset is the 100% owned Mitchi copper property, a substantial land package covering approximately 30,083 hectares in a prospective geological belt. The company maintains additional exploration projects including the Wabash copper-gold property and several gold-focused properties like Anik and New Mosher. This dual operational approach provides modest near-term cash flow from outfitting while pursuing long-term value creation through mineral discovery. Operating in the highly competitive junior mining sector, Kintavar positions itself as an early-stage exploration play leveraging Quebec's mining-friendly jurisdiction and established infrastructure. The company's market position is characterized by its project generator approach, focusing on systematic exploration to demonstrate value before potentially attracting partnership interest or acquisition opportunities from larger mining companies.
Kintavar generated minimal revenue of CAD 650,918 during the period, primarily from its outfitting operations, which represents a secondary income stream. The company reported a net loss of CAD 1,060,982, reflecting the capital-intensive nature of mineral exploration where significant expenditures precede revenue generation. Operating cash flow was negative CAD 640,142, consistent with early-stage exploration companies that require continuous funding for drilling and technical programs. The modest revenue base does not cover exploration expenses, resulting in expected negative profitability metrics at this development stage.
The company's earnings power remains constrained by its pre-revenue exploration status, with diluted EPS of -CAD 0.0082. Capital allocation is primarily directed toward advancing its mineral properties, particularly the Mitchi copper project, with capital expenditures of CAD 33,038. Kintavar's ability to create future earnings depends entirely on successful exploration outcomes that could lead to resource definition or project monetization. Current operations consume cash rather than generate returns, which is typical for junior explorers at this phase of development.
Kintavar maintains a debt-free balance sheet with cash and equivalents of CAD 313,818, providing limited runway for ongoing exploration activities. The absence of debt reduces financial risk but necessitates periodic equity financing to fund operations. With a market capitalization of approximately CAD 8.3 million, the company's financial health is typical of micro-cap exploration companies, requiring careful capital management and access to equity markets to sustain exploration programs between financing rounds.
As an exploration-stage company, Kintavar's growth trajectory is measured through technical milestones rather than financial metrics. The company does not pay dividends, reinvesting all available capital into property exploration and development. Growth prospects are tied to exploration success, particularly at the Mitchi copper property, where advancing the project toward resource definition could create significant value. The outdoor outfitting segment provides modest operational diversification but does not represent a primary growth driver for the business.
With a market capitalization of CAD 8.3 million, Kintavar's valuation reflects market expectations for exploration success rather than current financial performance. The beta of 1.237 indicates higher volatility than the broader market, characteristic of speculative junior mining stocks. Valuation is primarily driven by perceived prospectivity of the company's land package, exploration results, and overall market sentiment toward copper and gold exploration plays rather than traditional financial metrics.
Kintavar's strategic advantages include its portfolio of prospective properties in mining-friendly Quebec, a jurisdiction with established infrastructure and supportive regulatory frameworks. The company's outlook is heavily dependent on exploration outcomes, particularly drill results from the Mitchi copper project which represents its most advanced asset. Success in defining an economic mineral deposit would fundamentally alter the company's prospects, while failure to achieve technical milestones could necessitate strategic reconsideration. The junior mining sector's cyclical nature presents both opportunity and risk for funding and valuation.
Company description and financial data provided
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 |