Data is not available at this time.
Masivo Silver Corp. operates as a junior exploration company focused on discovering and developing silver, gold, and copper deposits. The company's core strategy involves acquiring and exploring mineral properties in mining-friendly jurisdictions, primarily holding the El Colomo property in Mexico and the Elko County property in Nevada. As a micro-cap entity on the TSX Venture Exchange, Masivo functions within the high-risk, high-reward segment of the basic materials sector, targeting early-stage resource potential without current production revenue. Its market position is that of a pure-play exploration story, competing for investor capital based on the perceived geological prospectivity of its land package rather than operational cash flow. The company's entire value proposition hinges on successful exploration outcomes that could lead to a resource definition, partnership, or acquisition, typical of junior mining ventures. This business model requires continuous capital raises to fund exploration programs, creating significant dilution risk while offering leveraged exposure to commodity price appreciation and discovery success.
As a pre-revenue exploration company, Masivo Silver reported no revenue for FY2024, consistent with its development stage. The company generated a net loss of CAD $359,772, reflecting ongoing administrative and exploration expenditures without offsetting income streams. Operating cash flow was negative CAD $47,334, while capital expenditures totaled CAD $16,565, indicating minimal field activity. This financial profile is characteristic of junior miners focused solely on property evaluation before advancing to resource definition or production.
Masivo's earnings power remains unrealized, with diluted EPS of -CAD $0.0164 demonstrating the capital-intensive nature of mineral exploration. The company's capital efficiency cannot be meaningfully assessed without revenue-generating operations. Current activities are entirely focused on expending capital to increase property value through exploration, with returns contingent entirely on future discovery success or strategic transactions that monetize the asset portfolio.
The company maintains a debt-free balance sheet with minimal cash reserves of CAD $4,890 as of fiscal year-end. With negative cash flow and negligible liquidity, Masivo's financial health is precarious, requiring near-term financing to sustain operations. This constrained position is typical of junior explorers but necessitates imminent capital infusion to maintain property payments and fund essential corporate activities.
Growth is measured through exploration progress rather than financial metrics, with the company focused on advancing its Mexican and Nevada properties. No dividend payments are made or anticipated, as all available capital is directed toward exploration activities. Shareholder returns are solely dependent on capital appreciation driven by successful exploration results or strategic corporate actions that enhance enterprise value.
With a market capitalization of approximately CAD $7 million, valuation reflects speculative assessment of Masivo's mineral properties rather than financial performance. The low beta of 0.445 suggests relatively muted sensitivity to broad market movements, though micro-cap resource stocks typically exhibit high volatility based on exploration news flow. Market expectations are entirely forward-looking, pricing potential discovery upside rather than current operations.
Masivo's strategic position hinges on its property portfolio in established mining regions, though the company faces significant challenges common to junior explorers. The outlook is entirely dependent on securing financing to advance exploration programs and demonstrating technical progress on its assets. Without near-term funding, the company's ability to maintain its property positions and execute its business model is substantially constrained, presenting considerable operational and financial risk.
Company disclosureTSX Venture Exchange 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 |