Data is not available at this time.
Loncor Gold Inc. is a gold exploration company focused on acquiring, exploring, and developing precious metal projects in the Ngayu greenstone belt in the Democratic Republic of the Congo (DRC). The company’s core assets include an 84.68% interest in the Adumbi project, spanning 361 square kilometers, and full ownership of the Isiro properties, covering 1,884 square kilometers. These projects are situated in the Archaean Ngayu Greenstone Belt, a region known for its gold mineralization potential. Loncor also holds interests in several other exploration projects, including North Kivu, Ngayu, and Makapela, positioning it as a key player in the DRC’s emerging gold sector. The company’s revenue model is primarily driven by exploration success and future development or joint ventures, as it currently generates no operating revenue. Its market position is speculative, given its pre-production stage, but its strategic land holdings in a high-potential region provide long-term upside if exploration yields economically viable deposits.
Loncor Gold reported no revenue in FY 2023, reflecting its status as an exploration-stage company. Net income stood at a loss of CAD 21.3 million, with diluted EPS of -CAD 0.14, driven by exploration and administrative expenses. Operating cash flow was negative at CAD 3.0 million, while capital expenditures were minimal at CAD 35,000, indicating limited near-term development activity.
The company’s earnings power remains constrained by its pre-revenue stage, with losses primarily funding exploration activities. Capital efficiency is difficult to assess due to the speculative nature of gold exploration, though its modest cash burn suggests disciplined spending. Future earnings potential hinges on successful resource delineation and eventual project monetization.
Loncor’s balance sheet shows CAD 1.5 million in cash and equivalents against minimal debt of CAD 101,505, providing limited liquidity for ongoing operations. The absence of significant liabilities offers flexibility, but further equity raises or partnerships may be necessary to fund advanced exploration or development.
Growth is contingent on exploration success, with no near-term production or revenue expected. The company does not pay dividends, typical for exploration-stage firms, and reinvests all available capital into project development.
With a market cap of CAD 103.6 million, Loncor’s valuation reflects speculative interest in its Congolese assets. The low beta of 0.43 suggests muted correlation with broader markets, aligning with its exploration-risk profile.
Loncor’s strategic advantage lies in its land position in the Ngayu belt, a prospective but underexplored region. Political and operational risks in the DRC remain challenges. The outlook depends on exploration results and gold price trends, with potential upside from resource discoveries or partnerships.
Company filings, Toronto Stock Exchange 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 |