Data is not available at this time.
Leviathan Gold Ltd. operates as a junior mineral exploration company focused on discovering and developing gold assets in the prospective mining jurisdiction of Victoria, Australia. The company's core revenue model is entirely predicated on creating shareholder value through the successful exploration and eventual monetization of its mineral properties, as it currently generates no operating revenue. Its principal assets include the 100% owned Avoca project, spanning approximately 106 square kilometers, and the Timor project, covering roughly 121 square kilometers. These projects are situated in a region known for its historical gold production, positioning the company within the high-risk, high-reward segment of the basic materials sector. Leviathan's market position is that of an early-stage explorer, competing for capital and investor attention against numerous other junior mining ventures. Its strategy hinges on advancing its properties through methodical exploration programs to define mineral resources, with the ultimate goal of attracting partnership agreements or a corporate acquisition by a larger mining entity. The company's success is entirely dependent on its technical execution and its ability to fund exploration activities without any internal cash flow, making it a speculative play on gold price appreciation and exploration success.
As a pre-revenue exploration company, Leviathan Gold reported no revenue for the fiscal year. The company's operations resulted in a net loss of approximately CAD 1.36 million, reflecting the substantial costs associated with mineral exploration and corporate administration. With negative operating cash flow of CAD 1.25 million, the business is entirely dependent on external financing to fund its ongoing exploration activities and maintain its corporate structure, which is typical for a company at this stage of development.
Leviathan Gold currently exhibits no earnings power, as evidenced by its negative diluted earnings per share of CAD -0.07. Capital efficiency is challenging to assess given the exploratory nature of its expenditures; all invested capital is directed towards long-term asset creation rather than short-term profit generation. The company's value is contingent on its ability to efficiently convert exploration spending into a defined mineral resource, a process with inherently uncertain outcomes.
The company maintains a debt-free balance sheet, with total debt reported as zero. Its primary financial resource is cash and equivalents of approximately CAD 2.66 million. This cash position, relative to its annual cash burn rate, provides a limited runway for future exploration programs, indicating a likely need for additional equity financing in the medium term to continue advancing its projects without revenue generation.
Growth for Leviathan is measured by the technical advancement of its exploration properties rather than financial metrics. The company does not pay a dividend, which is consistent with its status as a pre-revenue entity focused on reinvesting all available capital into resource definition. Future growth is entirely speculative and hinges on successful exploration results that could significantly increase the perceived value of its asset portfolio.
With a market capitalization of approximately CAD 21.5 million, the market's valuation reflects speculative expectations for exploration success rather than current financial performance. The high beta of 2.9 indicates that the stock is significantly more volatile than the broader market, typical for junior mining stocks whose fortunes are closely tied to commodity price swings and news flow from exploration activities.
Leviathan's strategic advantage lies in its early-mover position in a known gold province in Australia, a stable mining jurisdiction. The outlook is highly uncertain and contingent on exploration results. The company's primary challenge is securing sufficient funding to systematically test its targets while navigating the inherent risks of mineral exploration. Success would be defined by a major discovery that validates its land package and business model.
Company FinancialsTSXV 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 |