Data is not available at this time.
Laurion Mineral Exploration Inc. operates as a junior mineral exploration company focused on advancing its flagship Ishkoday gold project in Ontario, Canada. The company's core business model centers on the systematic acquisition, exploration, and development of mineral properties, with the ultimate objective of proving economic mineral resources that can be advanced toward production or attract partnership interest from major mining companies. Laurion's primary revenue strategy involves raising capital through equity markets to fund exploration programs that systematically increase the value of its asset portfolio, rather than generating operating revenue. The company maintains a focused approach within the competitive Canadian junior mining sector, specializing in gold exploration with additional exposure to silver, zinc, copper, and base metal potential. Laurion's market positioning relies on its technical expertise in mineral exploration and its strategic land package in a proven mining jurisdiction, targeting value creation through methodical resource definition and strategic advancement of its projects toward development milestones that enhance shareholder value.
As a pre-revenue exploration company, Laurion reported no operating revenue for the period, which is typical for junior mining entities in the development phase. The company recorded a net loss of CAD 2.9 million, reflecting the substantial costs associated with ongoing exploration activities and corporate operations. With negative operating cash flow of CAD 3.4 million, the business model remains entirely dependent on equity financing to fund exploration programs and maintain operations while advancing its mineral properties toward potential future revenue generation.
Laurion's current earnings power is negative, with diluted EPS of -CAD 0.0109, as the company invests heavily in exploration without corresponding revenue streams. Capital efficiency is measured through the strategic deployment of funds toward exploration activities that systematically increase the value of its mineral assets. The absence of capital expenditures in the reporting period suggests focused spending on exploration rather than significant property acquisitions or development infrastructure, aligning with the company's stage of operations.
The company maintains a debt-free balance sheet with CAD 6.1 million in cash and equivalents, providing immediate funding for near-term exploration activities. With no long-term debt obligations, Laurion's financial health is primarily dependent on its ability to access equity markets for future funding requirements. The current cash position relative to annual cash burn rates indicates sufficient liquidity for ongoing operations, though additional financing will likely be required to advance projects significantly beyond current exploration phases.
Growth is measured through exploration success and resource definition rather than traditional financial metrics, with value creation dependent on technical milestones at the Ishkoday project. The company maintains a no-dividend policy, consistent with exploration-stage entities that reinvest all available capital into property advancement. Future growth trajectories will be determined by exploration results, resource estimates, and potential partnership opportunities that could accelerate project development toward eventual production decisions.
With a market capitalization of approximately CAD 90.5 million, the market valuation reflects investor expectations regarding the potential of Laurion's mineral properties rather than current financial performance. The negative beta of -0.23 suggests the stock exhibits low correlation with broader market movements, typical of exploration companies whose value is driven by project-specific developments. Valuation is primarily tied to exploration results and resource estimates that demonstrate the economic potential of the company's asset portfolio.
Laurion's strategic advantages include its focused land position in a mining-friendly jurisdiction and technical expertise in gold exploration. The outlook remains contingent on successful exploration programs that demonstrate economic mineralization, with the potential for value inflection points through resource updates or strategic partnerships. The company's progression will depend on its ability to systematically de-risk the Ishkoday project while maintaining financial flexibility to advance toward key development milestones.
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 |