Data is not available at this time.
NorZinc Ltd. operates in the industrial materials sector, focusing on the exploration and development of zinc-lead-silver deposits. The company's primary asset is the Prairie Creek mine in Canada's Northwest Territories, a high-grade resource with significant potential for long-term production. NorZinc's revenue model hinges on advancing the mine toward commercial operations, targeting global demand for zinc and lead, which are critical for infrastructure, batteries, and industrial applications. The company competes in a capital-intensive industry where scale and operational efficiency are key differentiators. NorZinc's strategic focus on a single high-quality asset allows it to concentrate resources but also exposes it to project-specific risks. Market positioning is constrained by its pre-production status, requiring sustained funding to reach commercialization. The zinc market is influenced by cyclical demand, particularly from China, while environmental and regulatory hurdles add complexity to development timelines.
NorZinc reported no revenue in FY 2021, reflecting its pre-revenue stage as it advances the Prairie Creek project. The net loss of CAD 12.7 million underscores high exploration and administrative costs typical of development-phase miners. Operating cash flow was negative CAD 11.6 million, with minimal capital expenditures (CAD 140,000), indicating restrained investment activity due to funding constraints.
The company’s diluted EPS of CAD -0.0315 highlights its current lack of earnings power, with losses driven by project development expenses. Capital efficiency is challenged by the need for substantial upfront investment before generating cash flows. The absence of operating income necessitates reliance on equity financing or debt to sustain operations.
NorZinc’s balance sheet shows limited liquidity, with CAD 3.8 million in cash and equivalents against negligible debt (CAD 47,000). The lack of revenue and persistent cash burn raises concerns about financial sustainability without additional funding. The company’s ability to advance Prairie Creek hinges on securing capital for feasibility studies and permitting.
Growth is contingent on progressing Prairie Creek through regulatory approvals and feasibility stages, a multi-year process. No dividends are paid, consistent with its development-stage status. Shareholder returns depend entirely on future project success and potential M&A activity in the zinc-lead space.
With a market cap of CAD 0 (likely delisted or dormant), NorZinc’s valuation reflects extreme risk and uncertainty. The beta of 1.63 suggests high volatility, aligning with speculative resource stocks. Market expectations are muted pending tangible progress toward mine development or partnerships.
NorZinc’s key advantage lies in Prairie Creek’s high-grade deposits, but execution risk looms large. The outlook remains speculative, dependent on financing, permitting, and zinc price trends. Success would require overcoming sector-wide challenges, including environmental scrutiny and capital access, while leveraging rising demand for critical metals.
Company filings, TSX disclosures
show cash flow forecast
| Fiscal year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | |
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 |