Data is not available at this time.
Lion One Metals Limited operates as a gold exploration and development company focused exclusively on advancing its flagship Tuvatu Gold Project in Fiji. The company's core business model centers on the systematic exploration, resource definition, and future development of this 100% owned asset, which spans four special prospecting licenses covering approximately 13,619 hectares on Viti Levu island. As a pre-revenue mineral resource company within the basic materials sector, its primary value creation pathway involves de-risking the project through technical studies, infill drilling, and feasibility work to demonstrate economic viability. Lion One's strategic positioning is highly specialized, concentrating all its technical and financial resources on a single, high-grade alkaline gold system in a jurisdiction known for its mineral endowment. This focused approach differentiates it from diversified miners but exposes it to single-asset development risks. The company's market position is that of an emerging developer, competing for capital and investor attention against other junior and intermediate gold companies with assets at similar stages. Its success is intrinsically linked to the technical progress and eventual economic metrics of the Tuvatu project, which represents the entirety of its potential future revenue stream.
For the fiscal year ending June 30, 2024, Lion One Metals reported revenue of CAD 14.8 million, which is understood to be non-operating or incidental, as the company remains a pre-production entity. The net loss was substantial at CAD -27.3 million, reflecting the high costs associated with advanced-stage exploration and development activities at the Tuvatu project. Operating cash flow was deeply negative at CAD -26.7 million, while capital expenditures totaled CAD -31.3 million, indicating significant ongoing investment in property, plant, and equipment to advance the asset towards production.
The company currently exhibits no earnings power, as evidenced by a diluted EPS of CAD -0.13, which is characteristic of a development-stage mining company. Capital efficiency is challenging to assess traditionally, as substantial expenditures are directed towards long-term asset building rather than immediate profit generation. The negative operating cash flow and significant capital investment highlight the capital-intensive nature of advancing a major gold project from exploration to development.
Lion One's balance sheet shows a cash position of CAD 6.7 million against total debt of CAD 42.9 million, indicating a leveraged financial structure typical for a company funding project development. The relatively low cash balance relative to the annual cash burn rate suggests a likely need for additional financing in the near to medium term to continue funding development activities and meet debt obligations, presenting a key financial risk.
As a pre-production company, growth is measured through project advancement milestones rather than financial metrics. The dividend per share is zero, which is consistent with the company's stage of development, where all available capital is reinvested into the Tuvatu project. Future growth is entirely contingent on successful project development, construction, and the eventual transition to a cash-flow generating mining operation.
With a market capitalization of approximately CAD 90.8 million, the market is valuing Lion One based on the perceived potential of the Tuvatu project rather than current financial performance. The negative beta of -0.001 suggests a very low correlation with the broader market, which is common for single-asset junior mining stocks whose valuation is driven by project-specific news and commodity price sentiment rather than macroeconomic factors.
Lion One's primary strategic advantage lies in its 100% ownership of a significant, advanced-stage gold project in a proven mineral district. The outlook is entirely dependent on the company's ability to successfully advance Tuvatu through the development pipeline, secure necessary financing, and ultimately demonstrate the project's economic viability. Key near-term catalysts would include positive feasibility study results, resource expansion, and clear pathways to production financing.
Company Financial StatementsPublic Market Data
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 |