Data is not available at this time.
Ophir Gold Corp. operates as a junior mineral exploration company focused on acquiring and developing precious and base metal properties in the United States. The company's core strategy involves identifying undervalued mineral assets at early exploration stages, securing them through option agreements, and advancing them through systematic exploration programs to demonstrate resource potential. As a micro-cap exploration play headquartered in Vancouver, Ophir leverages geological expertise to target district-scale opportunities, primarily concentrating on gold exploration in mining-friendly jurisdictions like Idaho. The company's current flagship asset is the Breccia Gold property in Lemhi County, Idaho, where it holds an option to acquire 100% interest, representing its principal value driver. Operating in the highly speculative junior mining sector, Ophir competes for investor capital against numerous similar ventures, with success contingent on discovery outcomes and commodity price movements. The company's market position remains nascent, typical of early-stage explorers, with value creation dependent on successful exploration results that can attract partnership interest or acquisition offers from larger mining companies seeking growth pipelines.
As a pre-revenue mineral exploration company, Ophir Gold Corp. reported no revenue for FY2024, which is characteristic of companies at this development stage. The company recorded a net loss of CAD$4.94 million, reflecting the substantial costs associated with mineral property exploration and corporate administration. Operating cash flow was negative CAD$473,844, while capital expenditures totaled CAD$965,323, indicating active investment in exploration activities. These financial metrics are consistent with the business model of junior explorers that prioritize resource definition over near-term profitability.
Ophir's earnings power remains unrealized, with diluted earnings per share of -CAD$0.0521 reflecting the company's pre-production status. Capital efficiency is measured through exploration success rather than traditional financial returns at this stage. The company deployed approximately CAD$1.44 million in combined operating and investing activities during FY2024 to advance its exploration properties, with returns contingent on future resource discoveries and project advancement that could potentially attract development capital or strategic partnerships.
The company maintains a debt-free balance sheet with cash and equivalents of CAD$4.37 million as of May 31, 2024. This cash position provides near-term funding for exploration programs and corporate operations. With no debt obligations, financial risk is limited to equity dilution through future fundraising activities typical of junior mining companies. The balance sheet strength relative to the company's market capitalization of approximately CAD$2.97 million suggests investors are valuing the company primarily on its exploration potential rather than current assets.
Growth prospects are entirely tied to exploration success on the Breccia Gold property and potential acquisition of additional mineral claims. The company does not pay dividends, which is standard for exploration-stage mining companies that reinvest all available capital into property advancement. Shareholder returns are dependent on value creation through successful exploration results that may lead to share price appreciation, joint ventures, or corporate transactions rather than income distribution.
With a market capitalization of approximately CAD$2.97 million, the company trades at a significant premium to its cash position, reflecting market expectations for exploration success. The negative beta of -0.056 suggests low correlation with broader market movements, which is typical for micro-cap exploration stocks whose valuations are driven by company-specific news flow and commodity price sentiment rather than macroeconomic factors.
Ophir's strategic position hinges on its focused land position in a proven gold district and its lean operational structure. The outlook remains highly speculative, dependent on exploration results from the Breccia Gold property. Success would require demonstrating economic mineralization to attract development capital or strategic interest from larger mining companies. The company faces typical junior mining risks including funding requirements, exploration uncertainty, and commodity price volatility that will influence its ability to advance projects.
Company financial statementsTSXV 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 |