Data is not available at this time.
Northcliff Resources Ltd. operates in the industrial materials sector, focusing on the acquisition, exploration, and development of mineral projects in Canada. The company's flagship asset is the Sisson Tungsten-Molybdenum project, an 18,880-hectare site in New Brunswick with significant potential for critical mineral extraction. Tungsten and molybdenum are essential for industrial applications, including aerospace, defense, and renewable energy technologies, positioning Northcliff in a strategic niche within the global supply chain. Despite being a junior mining company, Northcliff benefits from its project's scale and location in a stable jurisdiction, though it faces competition from larger, more established miners. The company's revenue model hinges on advancing the Sisson project toward production, with future earnings dependent on successful development, permitting, and eventual mining operations. Given its pre-revenue stage, Northcliff's market position is speculative, reliant on commodity prices, funding availability, and operational execution to transition from exploration to production.
Northcliff Resources remains pre-revenue, reporting no income in the current fiscal year, with a net loss of CAD 2.1 million. The absence of revenue reflects its exploration-stage status, while negative operating cash flow (CAD 1.1 million) underscores ongoing investment in project development. Capital expenditures are minimal, suggesting limited near-term production readiness, though this aligns with its focus on advancing the Sisson project.
The company’s diluted EPS of CAD -0.0036 highlights its lack of earnings power in the current phase. With no debt and modest cash reserves (CAD 461,170), Northcliff relies on equity financing or partnerships to fund exploration. Capital efficiency is constrained by its developmental stage, with returns contingent on future project milestones and commodity market conditions.
Northcliff maintains a debt-free balance sheet, with total liabilities negligible against its CAD 36.4 million market cap. Liquidity is limited, with cash covering only a fraction of annual operating losses. The financial position is typical of junior miners, emphasizing survival through equity raises or strategic alliances until project viability is proven.
Growth prospects hinge on the Sisson project’s advancement, though timelines remain uncertain. No dividends are paid, consistent with its pre-production status. Shareholder returns depend entirely on asset appreciation, tied to permitting progress, feasibility studies, and eventual production commencement.
The market values Northcliff at CAD 36.4 million, reflecting speculative optimism around the Sisson project’s potential. A beta of 1.605 indicates high volatility, typical of exploration-stage miners. Valuation lacks traditional metrics (e.g., P/E), relying instead on strategic optionality and tungsten/molybdenum demand trends.
Northcliff’s key advantage lies in the Sisson project’s scale and strategic minerals, but execution risks persist. The outlook depends on securing funding, navigating regulatory hurdles, and commodity price stability. Success would position it as a rare tungsten-molybdenum producer in a geopolitically stable region, though near-term challenges remain significant.
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 |