Data is not available at this time.
Marimaca Copper Corp. is a mineral exploration and development company focused on copper and other base metals, with its flagship Marimaca Copper project in Chile's Antofagasta Region. The company operates in the high-demand copper sector, a critical material for electrification and renewable energy infrastructure. Unlike producers, Marimaca remains pre-revenue, prioritizing resource definition and project advancement to attract strategic partnerships or acquisition interest. Its asset base positions it as a potential mid-tier copper developer, though it lacks operational scale compared to established miners. The company’s success hinges on proving the economic viability of its Marimaca deposit, which could differentiate it in a competitive market dominated by majors. Chile’s mining-friendly jurisdiction adds credibility, but execution risks remain elevated given its exploration-stage status.
Marimaca reported no revenue in FY2023, consistent with its exploration-focused model. Net losses widened to CAD 7.1 million, reflecting ongoing drilling and evaluation costs. Operating cash flow was negative CAD 5.7 million, while capital expenditures were modest at CAD 539,000, indicating restrained investment ahead of key project milestones. The absence of revenue underscores its dependency on financing to fund operations.
The company’s diluted EPS of -CAD 0.0786 reflects its pre-production phase, with earnings power contingent on resource upgrades and feasibility studies. Capital efficiency metrics are not yet meaningful, as Marimaca’s expenditures are directed toward exploration rather than revenue-generating assets. Its ability to advance projects without excessive dilution will be critical to preserving shareholder value.
Marimaca maintains a clean balance sheet with CAD 22.6 million in cash and minimal debt (CAD 45,000), providing near-term liquidity for exploration. However, its cash burn rate suggests a need for additional funding within 12–18 months. The lack of leverage is positive, but reliance on equity markets for financing could pressure shares if copper prices weaken.
Growth is tied to the Marimaca project’s progression, with no near-term production or dividend expectations. The company’s value hinges on resource expansion and metallurgical results. Investor returns will likely depend on M&A or joint-venture activity rather than organic cash flows. The absence of dividends aligns with its development-stage profile.
The CAD 458 million market cap implies significant optimism about Marimaca’s resource potential, trading on exploration upside rather than fundamentals. A beta of 1.037 suggests sensitivity to copper price volatility. Valuation reflects speculation around Chile’s copper supply and the project’s scalability, with no revenue-based metrics applicable.
Marimaca’s key advantage is its high-potential asset in a top-tier mining jurisdiction. The outlook depends on copper demand trends and its ability to de-risk the project. Successful feasibility studies could attract partners, but delays or weak commodity prices may strain funding. Neutral stance until operational catalysts emerge.
Company filings, TSX disclosures
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 |